{"licence":"Free for personal research, with credit (Data by Shikshan Nivesh) and a link. API access, bulk files and commercial use need a licence.","licence_url":"https://shikshannivesh.com/data/licence","version":1,"symbol":"VICR","kind":"industrial","as_of":"2026-07-29","definitions":[{"group":"Profitability","id":"roe","label":"Return on common equity (%)","formula":"100 * ni_common / avg(equity)"},{"group":"Profitability","id":"roa","label":"Return on assets (%)","formula":"100 * ni / avg(assets)"},{"group":"Profitability","id":"roc","label":"Return on capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(capital)"},{"group":"Profitability","id":"roic","label":"Return on invested capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(invested_capital)"},{"group":"Profitability","id":"gross_margin","label":"Gross margin (%)","formula":"100 * gp / rev"},{"group":"Profitability","id":"ebitda_margin","label":"EBITDA margin (%)","formula":"100 * ebitda / rev"},{"group":"Profitability","id":"op_margin","label":"Operating margin (%)","formula":"100 * ebit / rev"},{"group":"Profitability","id":"incr_op_margin","label":"Incremental operating margin (%)","formula":"100 * (ebit - ebit_prev) / (rev - rev_prev)"},{"group":"Profitability","id":"pretax_margin","label":"Pretax margin (%)","formula":"100 * pretax / rev"},{"group":"Profitability","id":"net_margin","label":"Profit margin (%)","formula":"100 * ni / rev"},{"group":"Profitability","id":"common_margin","label":"Net income to common margin (%)","formula":"100 * ni_common / rev"},{"group":"Profitability","id":"tax_rate_pct","label":"Effective tax rate (%)","formula":"100 * tax / pretax"},{"group":"Profitability","id":"payout","label":"Dividend payout ratio (%)","formula":"100 * div_paid / ni_common"},{"group":"Profitability","id":"sgr","label":"Sustainable growth rate (%)","formula":"100 * (ni_common / avg(equity)) * (1 - div_paid / ni_common)"},{"group":"Credit","id":"total_debt","label":"Total debt","formula":"total_debt"},{"group":"Credit","id":"st_debt","label":"Short-term debt","formula":"st_debt"},{"group":"Credit","id":"lt_debt","label":"Long-term debt","formula":"ltd"},{"group":"Credit","id":"debt_ebitda","label":"Total debt / EBITDA","formula":"total_debt / ebitda"},{"group":"Credit","id":"net_debt_ebitda","label":"Net debt / EBITDA","formula":"net_debt / ebitda"},{"group":"Credit","id":"debt_ebit","label":"Total debt / EBIT","formula":"total_debt / ebit"},{"group":"Credit","id":"net_debt_ebit","label":"Net debt / EBIT","formula":"net_debt / ebit"},{"group":"Credit","id":"ebitda_int","label":"EBITDA / interest expense","formula":"ebitda / int_exp"},{"group":"Credit","id":"ebitda_capex_int","label":"(EBITDA - capex) / interest expense","formula":"(ebitda - capex) / int_exp"},{"group":"Credit","id":"ebit_int","label":"EBIT / interest expense","formula":"ebit / int_exp"},{"group":"Credit","id":"int_exp","label":"Interest expense","formula":"int_exp"},{"group":"Credit","id":"equity_assets","label":"Common equity / total assets (%)","formula":"100 * equity / assets"},{"group":"Credit","id":"ltd_equity","label":"Long-term debt / equity (%)","formula":"100 * ltd / equity"},{"group":"Credit","id":"ltd_capital","label":"Long-term debt / capital (%)","formula":"100 * ltd / capital"},{"group":"Credit","id":"ltd_assets","label":"Long-term debt / total assets (%)","formula":"100 * ltd / assets"},{"group":"Credit","id":"debt_equity","label":"Total debt / equity (%)","formula":"100 * total_debt / equity"},{"group":"Credit","id":"debt_capital","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Credit","id":"debt_assets","label":"Total debt / total assets (%)","formula":"100 * total_debt / assets"},{"group":"Credit","id":"net_debt_equity","label":"Net debt / equity","formula":"net_debt / equity"},{"group":"Credit","id":"net_debt_capital","label":"Net debt / capital (%)","formula":"100 * net_debt / capital"},{"group":"Credit","id":"ebitda","label":"EBITDA","formula":"ebitda"},{"group":"Credit","id":"ebitda_capex","label":"EBITDA - capex","formula":"ebitda - capex"},{"group":"Credit","id":"ebit","label":"Operating income (EBIT)","formula":"ebit"},{"group":"Liquidity","id":"cash_ratio","label":"Cash ratio","formula":"cash_sti / cl"},{"group":"Liquidity","id":"current_ratio","label":"Current ratio","formula":"ca / cl"},{"group":"Liquidity","id":"quick_ratio","label":"Quick ratio","formula":"(cash_sti + recv) / cl"},{"group":"Liquidity","id":"cfo_avg_cl","label":"CFO / average current liabilities","formula":"cfo / avg(cl)"},{"group":"Liquidity","id":"cfo_liab","label":"CFO / total liabilities","formula":"cfo / liabilities"},{"group":"Liquidity","id":"cfo_capex","label":"CFO / capex","formula":"cfo / capex"},{"group":"Liquidity","id":"wc","label":"Working capital","formula":"ca - cl"},{"group":"Liquidity","id":"wc_assets","label":"Working capital / total assets (%)","formula":"100 * (ca - cl) / assets"},{"group":"Liquidity","id":"cash_assets","label":"Cash / total assets (%)","formula":"100 * cash_sti / assets"},{"group":"Liquidity","id":"cash_debt","label":"Cash / total debt","formula":"cash_sti / total_debt"},{"group":"Liquidity","id":"fcf_debt","label":"Free cash flow / total debt","formula":"fcf / total_debt"},{"group":"Liquidity","id":"liab_equity","label":"Total liabilities / equity","formula":"liabilities / equity"},{"group":"Liquidity","id":"altman_z","label":"Altman Z-score (manufacturers)","formula":"1.2 * (ca - cl) / assets + 1.4 * re / assets + 3.3 * ebit / assets + 0.6 * mcap / liabilities + 1.0 * rev / assets"},{"group":"Liquidity","id":"interest_cover_cfo","label":"(CFO + interest paid) / interest paid","formula":"(cfo + int_paid) / int_paid"},{"group":"Working capital","id":"ar_turnover","label":"Accounts receivable turnover","formula":"rev / avg(recv)"},{"group":"Working capital","id":"dso","label":"Days sales outstanding","formula":"365 * avg(recv) / rev"},{"group":"Working capital","id":"inv_turnover","label":"Inventory turnover","formula":"cogs / avg(inv)"},{"group":"Working capital","id":"dio","label":"Days inventory outstanding","formula":"365 * avg(inv) / cogs"},{"group":"Working capital","id":"ap_turnover","label":"Accounts payable turnover","formula":"cogs / avg(ap)"},{"group":"Working capital","id":"dpo","label":"Days payable outstanding","formula":"365 * avg(ap) / cogs"},{"group":"Working capital","id":"ccc","label":"Cash conversion cycle (days)","formula":"365 * avg(recv) / rev + 365 * avg(inv) / cogs - 365 * avg(ap) / cogs"},{"group":"Working capital","id":"inv_to_cash","label":"Inventory to cash days","formula":"365 * avg(inv) / cogs + 365 * avg(recv) / rev"},{"group":"Working capital","id":"inventories","label":"Inventories","formula":"inv"},{"group":"Working capital","id":"inv_raw","label":"Raw materials","formula":"inv_raw"},{"group":"Working capital","id":"inv_wip","label":"Work in process","formula":"inv_wip"},{"group":"Working capital","id":"inv_fin","label":"Finished goods","formula":"inv_fin"},{"group":"Working capital","id":"asset_turnover","label":"Asset turnover","formula":"rev / avg(assets)"},{"group":"Enterprise value","id":"mcap","label":"Market value","formula":"mcap"},{"group":"Enterprise value","id":"ev_cash","label":"Less: cash and short-term investments","formula":"cash_sti"},{"group":"Enterprise value","id":"ev_pref","label":"Plus: preferred equity","formula":"pref"},{"group":"Enterprise value","id":"ev_nci","label":"Plus: minority interest","formula":"nci"},{"group":"Enterprise value","id":"ev_debt","label":"Plus: total debt","formula":"total_debt"},{"group":"Enterprise value","id":"ev","label":"Enterprise value","formula":"ev"},{"group":"Enterprise value","id":"capital","label":"Total capital (debt + equity)","formula":"capital"},{"group":"Enterprise value","id":"debt_capital_ev","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Enterprise value","id":"debt_ev","label":"Total debt / EV","formula":"total_debt / ev"},{"group":"Enterprise value","id":"ev_sales","label":"EV / sales","formula":"ev / rev"},{"group":"Enterprise value","id":"ev_ebitda","label":"EV / EBITDA","formula":"ev / ebitda"},{"group":"Enterprise value","id":"ev_ebit","label":"EV / EBIT","formula":"ev / ebit"},{"group":"Enterprise value","id":"ev_cfo","label":"EV / operating cash flow","formula":"ev / cfo"},{"group":"Enterprise value","id":"ev_fcf","label":"EV / free cash flow","formula":"ev / fcf"},{"group":"Enterprise value","id":"mcap_dil","label":"Diluted market value","formula":"price * shares_dil"},{"group":"Enterprise value","id":"ev_dil","label":"Diluted enterprise value","formula":"price * shares_dil + total_debt + pref + nci - cash_sti"},{"group":"Enterprise value","id":"ev_per_share","label":"EV per share","formula":"ev / shares"},{"group":"Enterprise value","id":"sales_base","label":"Sales","formula":"rev"},{"group":"Enterprise value","id":"ebitda_base","label":"EBITDA","formula":"ebitda"},{"group":"Enterprise value","id":"ebit_base","label":"Operating income","formula":"ebit"},{"group":"Enterprise value","id":"cfo_base","label":"Operating cash flow","formula":"cfo"},{"group":"Enterprise value","id":"fcf_base","label":"Free cash flow","formula":"fcf"},{"group":"Multiples","id":"pe","label":"Price / earnings","formula":"price / eps"},{"group":"Multiples","id":"pe_avg","label":"Price / earnings, average price","formula":"price_avg / eps"},{"group":"Multiples","id":"pe_high","label":"Price / earnings, high","formula":"price_high / eps"},{"group":"Multiples","id":"pe_low","label":"Price / earnings, low","formula":"price_low / eps"},{"group":"Multiples","id":"pb","label":"Price / book","formula":"price / bvps"},{"group":"Multiples","id":"pb_avg","label":"Price / book, average price","formula":"price_avg / bvps"},{"group":"Multiples","id":"pb_high","label":"Price / book, high","formula":"price_high / bvps"},{"group":"Multiples","id":"pb_low","label":"Price / book, low","formula":"price_low / bvps"},{"group":"Multiples","id":"ptb","label":"Price / tangible book","formula":"price / tbvps"},{"group":"Multiples","id":"ptb_avg","label":"Price / tangible book, average price","formula":"price_avg / tbvps"},{"group":"Multiples","id":"ptb_high","label":"Price / tangible book, high","formula":"price_high / tbvps"},{"group":"Multiples","id":"ptb_low","label":"Price / tangible book, low","formula":"price_low / tbvps"},{"group":"Multiples","id":"ps","label":"Price / sales","formula":"mcap / rev"},{"group":"Multiples","id":"ps_avg","label":"Price / sales, average price","formula":"price_avg * shares / rev"},{"group":"Multiples","id":"ps_high","label":"Price / sales, high","formula":"price_high * shares / rev"},{"group":"Multiples","id":"ps_low","label":"Price / sales, low","formula":"price_low * shares / rev"},{"group":"Multiples","id":"pcf","label":"Price / operating cash flow","formula":"mcap / cfo"},{"group":"Multiples","id":"pcf_avg","label":"Price / operating cash flow, average price","formula":"price_avg * shares / cfo"},{"group":"Multiples","id":"pcf_high","label":"Price / operating cash flow, high","formula":"price_high * shares / cfo"},{"group":"Multiples","id":"pcf_low","label":"Price / operating cash flow, low","formula":"price_low * shares / cfo"},{"group":"Multiples","id":"pfcf","label":"Price / free cash flow","formula":"mcap / fcf"},{"group":"Multiples","id":"pfcf_avg","label":"Price / free cash flow, average price","formula":"price_avg * shares / fcf"},{"group":"Multiples","id":"pfcf_high","label":"Price / free cash flow, high","formula":"price_high * shares / fcf"},{"group":"Multiples","id":"pfcf_low","label":"Price / free cash flow, low","formula":"price_low * shares / fcf"},{"group":"Multiples","id":"evs_avg","label":"EV / sales, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_high","label":"EV / sales, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_low","label":"EV / sales, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"eve_avg","label":"EV / EBITDA, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_high","label":"EV / EBITDA, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_low","label":"EV / EBITDA, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"evb_avg","label":"EV / EBIT, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_high","label":"EV / EBIT, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_low","label":"EV / EBIT, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"earnings_yield","label":"Earnings yield (%)","formula":"100 * eps / price"},{"group":"Multiples","id":"fcf_yield","label":"Free cash flow yield (%)","formula":"100 * fcf / mcap"},{"group":"Multiples","id":"div_yield","label":"Dividend yield (%)","formula":"100 * dps / price"},{"group":"Multiples","id":"shareholder_yield","label":"Shareholder yield (%)","formula":"100 * (div_paid + buyback) / mcap"},{"group":"Multiples","id":"peg","label":"P/E to EPS growth","formula":"(price / eps) / (100 * (eps / eps_prev - 1))"},{"group":"Multiples","id":"price","label":"Price at period end","formula":"price"},{"group":"Multiples","id":"price_avg","label":"Average price","formula":"price_avg"},{"group":"Multiples","id":"price_high","label":"High price","formula":"price_high"},{"group":"Multiples","id":"price_low","label":"Low price","formula":"price_low"},{"group":"Multiples","id":"ev_avg","label":"Enterprise value, average price","formula":"price_avg * shares + total_debt + pref + nci - cash_sti"},{"group":"Per share","id":"shares_out","label":"Shares outstanding","formula":"shares"},{"group":"Per share","id":"shares_dil","label":"Weighted average shares, diluted","formula":"shares_dil"},{"group":"Per share","id":"shares_basic","label":"Weighted average shares, basic","formula":"shares_basic"},{"group":"Per share","id":"rev_ps","label":"Revenue per share","formula":"rev / shares_dil"},{"group":"Per share","id":"ebitda_ps","label":"EBITDA per share","formula":"ebitda / shares_dil"},{"group":"Per share","id":"ebit_ps","label":"Operating income per share","formula":"ebit / shares_dil"},{"group":"Per share","id":"eps_basic","label":"EPS, basic","formula":"eps_basic"},{"group":"Per share","id":"eps","label":"EPS, diluted","formula":"eps"},{"group":"Per share","id":"eps_cont","label":"EPS from continuing operations, diluted","formula":"eps_cont"},{"group":"Per share","id":"dps","label":"Dividend per share","formula":"dps"},{"group":"Per share","id":"cfo_ps","label":"Operating cash flow per share","formula":"cfo / shares_dil"},{"group":"Per share","id":"fcf_ps","label":"Free cash flow per share","formula":"fcf / shares_dil"},{"group":"Per share","id":"cash_ps","label":"Cash per share","formula":"cash_sti / shares"},{"group":"Per share","id":"bvps","label":"Book value per share","formula":"bvps"},{"group":"Per share","id":"tbvps","label":"Tangible book value per share","formula":"tbvps"},{"group":"Per share","id":"buyback_ps","label":"Buybacks per share","formula":"buyback / shares_dil"}],"notes":{"tax_rate":"The effective rate (tax / pretax) when it lies between 0% and 60%, else 21%, for the after-tax operating income in ROC and ROIC.","price":"Split-adjusted closing prices; the period-end price is the last close on or before the period end (within ten days); average, high and low over the twelve months to it.","ttm":"Flows are the sum of the last four quarters; balance-sheet lines are the quarter end's."},"annual":{"roe":{"2011-12-31":4.968312,"2012-12-31":-2.269432,"2013-12-31":-14.890025,"2014-12-31":-10.404273,"2015-12-31":3.749577,"2016-12-31":-4.699819,"2017-12-31":0.12513,"2018-12-31":19.842387,"2019-12-31":7.244269,"2020-12-31":6.438023,"2021-12-31":14.623866,"2022-12-31":5.733102,"2023-12-31":10.666128,"2024-12-31":1.10339,"2025-12-31":18.500844},"roa":{"2011-12-31":4.281775,"2012-12-31":-1.985284,"2013-12-31":-12.840115,"2014-12-31":-8.647434,"2015-12-31":3.147368,"2016-12-31":-4.009473,"2017-12-31":0.104443,"2018-12-31":16.404166,"2019-12-31":6.10574,"2020-12-31":5.623534,"2021-12-31":12.965914,"2022-12-31":5.01841,"2023-12-31":9.470855,"2024-12-31":0.991744,"2025-12-31":16.616712},"roc":{"2011-12-31":5.101164,"2012-12-31":-1.224697,"2013-12-31":-10.184255,"2014-12-31":-10.73628,"2015-12-31":-0.160523,"2016-12-31":-3.752678,"2017-12-31":-0.805026,"2018-12-31":19.389466,"2019-12-31":6.730783,"2020-12-31":6.060912,"2021-12-31":14.315178,"2022-12-31":5.431852,"2023-12-31":9.093721,"2024-12-31":-0.138057,"2025-12-31":10.087813},"roic":{"2011-12-31":7.734144,"2012-12-31":-2.169399,"2013-12-31":-18.355845,"2014-12-31":-18.527681,"2015-12-31":-0.292216,"2016-12-31":-6.800818,"2017-12-31":-1.290392,"2018-12-31":30.247238,"2019-12-31":11.195813,"2020-12-31":12.979617,"2021-12-31":33.10443,"2022-12-31":10.271288,"2023-12-31":15.973373,"2024-12-31":-0.259317,"2025-12-31":21.492518},"gross_margin":{"2009-12-31":44.248557,"2010-12-31":45.674084,"2011-12-31":42.176876,"2012-12-31":41.944194,"2013-12-31":40.911328,"2014-12-31":43.024662,"2015-12-31":45.1956,"2016-12-31":45.540743,"2017-12-31":44.619234,"2018-12-31":47.72028,"2019-12-31":46.759222,"2020-12-31":44.321523,"2021-12-31":49.587605,"2022-12-31":45.243924,"2023-12-31":50.592383,"2024-12-31":51.244646,"2025-12-31":57.30692},"ebitda_margin":{"2009-12-31":7.562677,"2010-12-31":15.691592,"2011-12-31":9.760523,"2012-12-31":3.49554,"2013-12-31":-5.251557,"2014-12-31":-2.19642,"2015-12-31":4.030537,"2016-12-31":1.060515,"2017-12-31":3.306413,"2018-12-31":14.186182,"2019-12-31":9.185214,"2020-12-31":9.584053,"2021-12-31":18.729478,"2022-12-31":10.267892,"2023-12-31":16.935311,"2024-12-31":4.822619,"2025-12-31":22.667058},"op_margin":{"2009-12-31":2.411105,"2010-12-31":11.614746,"2011-12-31":5.41017,"2012-12-31":-1.274559,"2013-12-31":-10.276662,"2014-12-31":-6.540085,"2015-12-31":-0.121257,"2016-12-31":-3.152586,"2017-12-31":-0.596936,"2018-12-31":11.008516,"2019-12-31":5.255593,"2020-12-31":5.856172,"2021-12-31":15.472334,"2022-12-31":6.815944,"2023-12-31":12.679141,"2024-12-31":-0.364844,"2025-12-31":18.075507},"incr_op_margin":{"2010-12-31":46.13825,"2011-12-31":-690.64877,"2012-12-31":47.796059,"2013-12-31":91.394015,"2014-12-31":21.467013,"2015-12-31":-261.80242,"2016-12-31":30.365572,"2017-12-31":17.981851,"2018-12-31":52.719672,"2019-12-31":64.575293,"2020-12-31":10.556862,"2021-12-31":60.893801,"2022-12-31":-71.512023,"2023-12-31":403.963211,"2024-12-31":114.493163,"2025-12-31":88.781863},"pretax_margin":{"2009-12-31":2.755621,"2010-12-31":11.812964,"2011-12-31":5.546947,"2012-12-31":-1.185774,"2013-12-31":-10.275658,"2014-12-31":-6.42136,"2015-12-31":-0.109903,"2016-12-31":-3.010785,"2017-12-31":-0.043015,"2018-12-31":11.308633,"2019-12-31":5.660951,"2020-12-31":6.224711,"2021-12-31":15.807093,"2022-12-31":7.188301,"2023-12-31":14.872895,"2024-12-31":2.920698,"2025-12-31":20.890389},"net_margin":{"2009-12-31":1.413424,"2010-12-31":13.291031,"2011-12-31":3.495699,"2012-12-31":-1.865844,"2013-12-31":-11.869853,"2014-12-31":-6.152013,"2015-12-31":2.237572,"2016-12-31":-3.119133,"2017-12-31":0.0733,"2018-12-31":10.893826,"2019-12-31":5.360925,"2020-12-31":6.038924,"2021-12-31":15.757004,"2022-12-31":6.376181,"2023-12-31":13.231406,"2024-12-31":1.706967,"2025-12-31":26.188588},"common_margin":{"2009-12-31":1.413424,"2010-12-31":13.291031,"2011-12-31":3.495699,"2012-12-31":-1.865844,"2013-12-31":-11.869853,"2014-12-31":-6.152013,"2015-12-31":2.237572,"2016-12-31":-3.119133,"2017-12-31":0.0733,"2018-12-31":10.893826,"2019-12-31":5.360925,"2020-12-31":6.038924,"2021-12-31":15.757004,"2022-12-31":6.376181,"2023-12-31":13.231406,"2024-12-31":1.706967,"2025-12-31":26.188588},"tax_rate_pct":{"2009-12-31":24.967919,"2010-12-31":-13.234748,"2011-12-31":33.65878,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":165.702479,"2016-12-31":null,"2017-12-31":363.265306,"2018-12-31":3.300641,"2019-12-31":5.226036,"2020-12-31":2.919668,"2021-12-31":0.309832,"2022-12-31":11.367518,"2023-12-31":11.028484,"2024-12-31":41.460856,"2025-12-31":-25.404194},"payout":{"2010-12-31":37.527382,"2011-12-31":70.926156},"sgr":{"2011-12-31":1.444479},"total_debt":{"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_ebitda":{"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":null,"2014-12-31":null,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"net_debt_ebitda":{"2010-12-31":-1.252516,"2011-12-31":-2.912316,"2012-12-31":-11.070175,"2013-12-31":null,"2014-12-31":null,"2015-12-31":-7.096338,"2016-12-31":-26.445386,"2017-12-31":-5.871499,"2018-12-31":-1.707864,"2019-12-31":-3.505196,"2020-12-31":-7.455249,"2021-12-31":-3.382011,"2022-12-31":-4.651658,"2023-12-31":-3.530992,"2024-12-31":-16.012532,"2025-12-31":-3.925439},"debt_ebit":{"2010-12-31":0,"2011-12-31":0,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":null,"2025-12-31":0},"net_debt_ebit":{"2010-12-31":-1.692157,"2011-12-31":-5.254128,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":-2.200848,"2019-12-31":-6.12604,"2020-12-31":-12.201059,"2021-12-31":-4.093971,"2022-12-31":-7.0075,"2023-12-31":-4.716286,"2024-12-31":null,"2025-12-31":-4.922582},"equity_assets":{"2010-12-31":85.417643,"2011-12-31":86.933857,"2012-12-31":88.039846,"2013-12-31":84.023183,"2014-12-31":82.146301,"2015-12-31":85.70948,"2016-12-31":84.90397,"2017-12-31":82.132944,"2018-12-31":83.0767,"2019-12-31":85.392166,"2020-12-31":88.537474,"2021-12-31":88.766673,"2022-12-31":86.438282,"2023-12-31":90.91962,"2024-12-31":88.918265,"2025-12-31":90.548349},"debt_equity":{"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_capital":{"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_assets":{"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"net_debt_equity":{"2010-12-31":-0.281544,"2011-12-31":-0.397403,"2012-12-31":-0.474085,"2013-12-31":-0.408131,"2014-12-31":-0.434031,"2015-12-31":-0.466411,"2016-12-31":-0.429405,"2017-12-31":-0.324948,"2018-12-31":-0.38418,"2019-12-31":-0.411885,"2020-12-31":-0.604036,"2021-12-31":-0.537379,"2022-12-31":-0.410722,"2023-12-31":-0.447833,"2024-12-31":-0.486383,"2025-12-31":-0.56609},"net_debt_capital":{"2010-12-31":-28.154441,"2011-12-31":-39.740253,"2012-12-31":-47.408496,"2013-12-31":-40.813071,"2014-12-31":-43.403093,"2015-12-31":-46.641142,"2016-12-31":-42.94047,"2017-12-31":-32.494821,"2018-12-31":-38.418021,"2019-12-31":-41.188547,"2020-12-31":-60.403626,"2021-12-31":-53.737851,"2022-12-31":-41.072167,"2023-12-31":-44.783302,"2024-12-31":-48.638328,"2025-12-31":-56.608958},"ebitda":{"2009-12-31":14971000,"2010-12-31":39344000,"2011-12-31":24691000,"2012-12-31":7638000,"2013-12-31":-10459000,"2014-12-31":-4958000,"2015-12-31":8875000,"2016-12-31":2124000,"2017-12-31":7533000,"2018-12-31":41313000,"2019-12-31":24155000,"2020-12-31":28424000,"2021-12-31":67307000,"2022-12-31":40977000,"2023-12-31":68598000,"2024-12-31":17316000,"2025-12-31":102614000},"ebitda_capex":{"2009-12-31":4328000,"2010-12-31":27241000,"2011-12-31":17225000,"2012-12-31":242000,"2013-12-31":-16638000,"2014-12-31":-12086000,"2015-12-31":-215000,"2016-12-31":-6304000,"2017-12-31":-5012000,"2018-12-31":23102000,"2019-12-31":11670000,"2020-12-31":-229000,"2021-12-31":19546000,"2022-12-31":-22989000,"2023-12-31":35146000,"2024-12-31":-6286000,"2025-12-31":82296000},"ebit":{"2009-12-31":4773000,"2010-12-31":29122000,"2011-12-31":13686000,"2012-12-31":-2785000,"2013-12-31":-20467000,"2014-12-31":-14763000,"2015-12-31":-267000,"2016-12-31":-6314000,"2017-12-31":-1360000,"2018-12-31":32059000,"2019-12-31":13821000,"2020-12-31":17368000,"2021-12-31":55602000,"2022-12-31":27201000,"2023-12-31":51358000,"2024-12-31":-1310000,"2025-12-31":81828000},"cash_ratio":{"2010-12-31":2.170881,"2011-12-31":3.604772,"2012-12-31":4.813777,"2013-12-31":2.750036,"2014-12-31":2.394827,"2015-12-31":3.057133,"2016-12-31":2.527107,"2017-12-31":1.577614,"2018-12-31":1.960026,"2019-12-31":2.828867,"2020-12-31":5.230617,"2021-12-31":4.636771,"2022-12-31":2.952966,"2023-12-31":5.483914,"2024-12-31":4.485167,"2025-12-31":6.166547},"current_ratio":{"2010-12-31":5.645551,"2011-12-31":7.235512,"2012-12-31":8.315571,"2013-12-31":5.738272,"2014-12-31":4.900376,"2015-12-31":5.606815,"2016-12-31":5.028659,"2017-12-31":4.23855,"2018-12-31":4.585255,"2019-12-31":5.982827,"2020-12-31":7.82297,"2021-12-31":7.267024,"2022-12-31":5.6175,"2023-12-31":9.517218,"2024-12-31":7.490036,"2025-12-31":8.991947},"quick_ratio":{"2010-12-31":3.881233,"2011-12-31":5.179366,"2012-12-31":6.360319,"2013-12-31":4.090293,"2014-12-31":3.622576,"2015-12-31":4.318334,"2016-12-31":3.661583,"2017-12-31":2.807712,"2018-12-31":3.173232,"2019-12-31":4.102339,"2020-12-31":6.242613,"2021-12-31":5.75907,"2022-12-31":3.966599,"2023-12-31":6.675496,"2024-12-31":5.341653,"2025-12-31":7.096049},"cfo_avg_cl":{"2011-12-31":1.23837,"2012-12-31":0.919041,"2013-12-31":-0.245421,"2014-12-31":0.100018,"2015-12-31":0.52411,"2016-12-31":0.025404,"2017-12-31":-0.098044,"2018-12-31":1.129744,"2019-12-31":0.673705,"2020-12-31":0.986386,"2021-12-31":1.215186,"2022-12-31":0.403706,"2023-12-31":1.371033,"2024-12-31":0.959383,"2025-12-31":2.195169},"cfo_liab":{"2010-12-31":0.652278,"2011-12-31":1.127011,"2012-12-31":0.836471,"2013-12-31":-0.201262,"2014-12-31":0.087675,"2015-12-31":0.534343,"2016-12-31":0.023601,"2017-12-31":-0.084081,"2018-12-31":0.978176,"2019-12-31":0.637117,"2020-12-31":0.770606,"2021-12-31":1.021463,"2022-12-31":0.316117,"2023-12-31":1.385768,"2024-12-31":0.717834,"2025-12-31":1.885402},"cfo_capex":{"2009-12-31":2.329982,"2010-12-31":1.395852,"2011-12-31":3.536968,"2012-12-31":2.330719,"2013-12-31":-0.759022,"2014-12-31":0.307379,"2015-12-31":1.261496,"2016-12-31":0.064547,"2017-12-31":-0.196413,"2018-12-31":1.986217,"2019-12-31":1.778775,"2020-12-31":1.212508,"2021-12-31":1.139926,"2022-12-31":0.358612,"2023-12-31":2.227909,"2024-12-31":2.154139,"2025-12-31":6.868196},"wc":{"2010-12-31":105454000,"2011-12-31":124386000,"2012-12-31":128498000,"2013-12-31":97869000,"2014-12-31":90321000,"2015-12-31":94905000,"2016-12-31":89545000,"2017-12-31":90796000,"2018-12-31":129062000,"2019-12-31":149136000,"2020-12-31":276419000,"2021-12-31":307667000,"2022-12-31":298055000,"2023-12-31":376197000,"2024-12-31":401214000,"2025-12-31":522042000},"wc_assets":{"2010-12-31":51.463067,"2011-12-31":59.760451,"2012-12-31":63.43043,"2013-12-31":59.085366,"2014-12-31":58.06856,"2015-12-31":60.239931,"2016-12-31":58.120818,"2017-12-31":54.787478,"2018-12-31":58.381132,"2019-12-31":61.952336,"2020-12-31":69.760675,"2021-12-31":64.472711,"2022-12-31":55.513959,"2023-12-31":63.238397,"2024-12-31":62.580367,"2025-12-31":66.431841},"cash_assets":{"2010-12-31":24.04886,"2011-12-31":34.547734,"2012-12-31":41.738366,"2013-12-31":34.292441,"2014-12-31":35.654036,"2015-12-31":39.97588,"2016-12-31":36.458164,"2017-12-31":26.688953,"2018-12-31":31.916424,"2019-12-31":35.171792,"2020-12-31":53.479844,"2021-12-31":47.701302,"2022-12-31":35.502076,"2023-12-31":40.716808,"2024-12-31":43.248357,"2025-12-31":51.258477},"liab_equity":{"2010-12-31":0.147974,"2011-12-31":0.129492,"2012-12-31":0.115547,"2013-12-31":0.167435,"2014-12-31":0.195583,"2015-12-31":0.158926,"2016-12-31":0.176211,"2017-12-31":0.215297,"2018-12-31":0.201344,"2019-12-31":0.169569,"2020-12-31":0.12851,"2021-12-31":0.125827,"2022-12-31":0.15636,"2023-12-31":0.099434,"2024-12-31":0.124242,"2025-12-31":0.104018},"altman_z":{"2010-12-31":14.622884,"2011-12-31":9.190461,"2012-12-31":7.432108,"2013-12-31":11.889775,"2014-12-31":14.448295,"2015-12-31":12.982463,"2016-12-31":17.97841,"2017-12-31":19.883742,"2018-12-31":28.108999,"2019-12-31":35.577875,"2020-12-31":56.139948,"2021-12-31":19.357129,"2022-12-31":22.1627,"2023-12-31":24.986352,"2024-12-31":20.45436,"2025-12-31":42.848457},"ar_turnover":{"2011-12-31":7.203474,"2012-12-31":7.46076,"2013-12-31":7.262252,"2014-12-31":8.045443,"2015-12-31":8.093434,"2016-12-31":7.823743,"2017-12-31":7.632112,"2018-12-31":7.451894,"2019-12-31":6.430699,"2020-12-31":7.497434,"2021-12-31":7.479271,"2022-12-31":6.622289,"2023-12-31":6.861918,"2024-12-31":6.801694,"2025-12-31":7.9656},"dso":{"2011-12-31":50.669996,"2012-12-31":48.922632,"2013-12-31":50.259892,"2014-12-31":45.367296,"2015-12-31":45.098288,"2016-12-31":46.652861,"2017-12-31":47.824244,"2018-12-31":48.980839,"2019-12-31":56.758994,"2020-12-31":48.683322,"2021-12-31":48.801549,"2022-12-31":55.116894,"2023-12-31":53.192128,"2024-12-31":53.663106,"2025-12-31":45.822033},"inv_turnover":{"2011-12-31":4.106456,"2012-12-31":3.861263,"2013-12-31":3.945651,"2014-12-31":4.591282,"2015-12-31":4.849347,"2016-12-31":4.312982,"2017-12-31":3.965554,"2018-12-31":3.630638,"2019-12-31":2.900069,"2020-12-31":3.102296,"2021-12-31":2.908139,"2022-12-31":2.590143,"2023-12-31":1.924429,"2024-12-31":1.646763,"2025-12-31":1.958454},"dio":{"2011-12-31":88.884439,"2012-12-31":94.528658,"2013-12-31":92.506926,"2014-12-31":79.498488,"2015-12-31":75.267866,"2016-12-31":84.628224,"2017-12-31":92.042636,"2018-12-31":100.533288,"2019-12-31":125.859058,"2020-12-31":117.654803,"2021-12-31":125.509801,"2022-12-31":140.918863,"2023-12-31":189.666679,"2024-12-31":221.646907,"2025-12-31":186.371487},"ap_turnover":{"2011-12-31":14.518511,"2012-12-31":16.955958,"2013-12-31":15.195429,"2014-12-31":15.486905,"2015-12-31":15.670173,"2016-12-31":14.486784,"2017-12-31":15.153306,"2018-12-31":12.076545,"2019-12-31":11.132305,"2020-12-31":14.280809,"2021-12-31":10.261342,"2022-12-31":10.070974,"2023-12-31":11.667007,"2024-12-31":16.802803,"2025-12-31":18.383222},"dpo":{"2011-12-31":25.140319,"2012-12-31":21.526357,"2013-12-31":24.020381,"2014-12-31":23.568299,"2015-12-31":23.29266,"2016-12-31":25.195377,"2017-12-31":24.087153,"2018-12-31":30.223877,"2019-12-31":32.78746,"2020-12-31":25.558775,"2021-12-31":35.570395,"2022-12-31":36.24277,"2023-12-31":31.284802,"2024-12-31":21.722567,"2025-12-31":19.855062},"ccc":{"2011-12-31":114.414116,"2012-12-31":121.924934,"2013-12-31":118.746436,"2014-12-31":101.297484,"2015-12-31":97.073495,"2016-12-31":106.085707,"2017-12-31":115.779726,"2018-12-31":119.29025,"2019-12-31":149.830592,"2020-12-31":140.77935,"2021-12-31":138.740955,"2022-12-31":159.792988,"2023-12-31":211.574004,"2024-12-31":253.587446,"2025-12-31":212.338458},"inv_to_cash":{"2011-12-31":139.554435,"2012-12-31":143.45129,"2013-12-31":142.766817,"2014-12-31":124.865783,"2015-12-31":120.366154,"2016-12-31":131.281085,"2017-12-31":139.86688,"2018-12-31":149.514127,"2019-12-31":182.618052,"2020-12-31":166.338126,"2021-12-31":174.31135,"2022-12-31":196.035757,"2023-12-31":242.858807,"2024-12-31":275.310013,"2025-12-31":232.193519},"inventories":{"2010-12-31":35489000,"2011-12-31":35752000,"2012-12-31":29955000,"2013-12-31":29696000,"2014-12-31":26328000,"2015-12-31":23442000,"2016-12-31":27136000,"2017-12-31":36499000,"2018-12-31":47370000,"2019-12-31":49187000,"2020-12-31":57269000,"2021-12-31":67322000,"2022-12-31":101410000,"2023-12-31":106579000,"2024-12-31":106032000,"2025-12-31":91340000},"asset_turnover":{"2011-12-31":1.224869,"2012-12-31":1.064014,"2013-12-31":1.081742,"2014-12-31":1.405627,"2015-12-31":1.406599,"2016-12-31":1.285445,"2017-12-31":1.424868,"2018-12-31":1.505822,"2019-12-31":1.138934,"2020-12-31":0.931215,"2021-12-31":0.822867,"2022-12-31":0.787056,"2023-12-31":0.715786,"2024-12-31":0.580998,"2025-12-31":0.634502},"mcap":{"2009-12-31":387540300,"2010-12-31":492040983.6,"2011-12-31":239143848.12,"2012-12-31":162236395.8,"2013-12-31":367716214.69,"2014-12-31":489826300,"2015-12-31":357011520,"2016-12-31":586514200,"2017-12-31":834599700,"2018-12-31":1528152080,"2019-12-31":1900887970,"2020-12-31":4045599180,"2021-12-31":1493058521.64,"2022-12-31":2413052500,"2023-12-31":2022479760,"2024-12-31":2182517760,"2025-12-31":4981320000},"ev_cash":{"2010-12-31":49279000,"2011-12-31":71908000,"2012-12-31":84554000,"2013-12-31":56802000,"2014-12-31":55457000,"2015-12-31":62980000,"2016-12-31":56170000,"2017-12-31":44230000,"2018-12-31":70557000,"2019-12-31":84668000,"2020-12-31":211908000,"2021-12-31":227633000,"2022-12-31":190611000,"2023-12-31":242219000,"2024-12-31":277273000,"2025-12-31":402805000},"ev_pref":{"2009-12-31":0,"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_nci":{"2009-12-31":0,"2010-12-31":3981000,"2011-12-31":3765000,"2012-12-31":3621000,"2013-12-31":3161000,"2014-12-31":2780000,"2015-12-31":1054000,"2016-12-31":208000,"2017-12-31":305000,"2018-12-31":434000,"2019-12-31":308000,"2020-12-31":335000,"2021-12-31":306000,"2022-12-31":248000,"2023-12-31":237000,"2024-12-31":220000,"2025-12-31":259000},"ev_debt":{"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev":{"2010-12-31":446742983.6,"2011-12-31":171000848.12,"2012-12-31":81303395.8,"2013-12-31":314075214.69,"2014-12-31":437149300,"2015-12-31":295085520,"2016-12-31":530552200,"2017-12-31":790674700,"2018-12-31":1458029080,"2019-12-31":1816527970,"2020-12-31":3834026180,"2021-12-31":1265731521.64,"2022-12-31":2222689500,"2023-12-31":1780497760,"2024-12-31":1905464760,"2025-12-31":4578774000},"capital":{"2010-12-31":175031000,"2011-12-31":180945000,"2012-12-31":178352000,"2013-12-31":139176000,"2014-12-31":127772000,"2015-12-31":135031000,"2016-12-31":130809000,"2017-12-31":136114000,"2018-12-31":183656000,"2019-12-31":205562000,"2020-12-31":350820000,"2021-12-31":423599000,"2022-12-31":464088000,"2023-12-31":540869000,"2024-12-31":570071000,"2025-12-31":711557000},"debt_capital_ev":{"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_ev":{"2010-12-31":0,"2011-12-31":0,"2012-12-31":0,"2013-12-31":0,"2014-12-31":0,"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_sales":{"2010-12-31":1.781748,"2011-12-31":0.675978,"2012-12-31":0.372086,"2013-12-31":1.576999,"2014-12-31":1.936594,"2015-12-31":1.340116,"2016-12-31":2.649052,"2017-12-31":3.470459,"2018-12-31":5.006624,"2019-12-31":6.907555,"2020-12-31":12.927635,"2021-12-31":3.522143,"2022-12-31":5.569548,"2023-12-31":4.39565,"2024-12-31":5.306844,"2025-12-31":10.114345},"ev_ebitda":{"2010-12-31":11.354793,"2011-12-31":6.925635,"2012-12-31":10.644592,"2013-12-31":null,"2014-12-31":null,"2015-12-31":33.249073,"2016-12-31":249.789171,"2017-12-31":104.961463,"2018-12-31":35.292259,"2019-12-31":75.20298,"2020-12-31":134.886933,"2021-12-31":18.805347,"2022-12-31":54.242368,"2023-12-31":25.955535,"2024-12-31":110.0407,"2025-12-31":44.621338},"ev_ebit":{"2010-12-31":15.340395,"2011-12-31":12.494582,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":45.479556,"2019-12-31":131.432456,"2020-12-31":220.752313,"2021-12-31":22.764137,"2022-12-31":81.713522,"2023-12-31":34.668362,"2024-12-31":null,"2025-12-31":55.956079},"ev_cfo":{"2010-12-31":26.443884,"2011-12-31":6.475588,"2012-12-31":4.716521,"2013-12-31":null,"2014-12-31":199.520447,"2015-12-31":25.733454,"2016-12-31":975.279779,"2017-12-31":null,"2018-12-31":40.309338,"2019-12-31":81.796108,"2020-12-31":110.357095,"2021-12-31":23.24832,"2022-12-31":96.895658,"2023-12-31":23.89032,"2024-12-31":37.478163,"2025-12-31":32.811463},"ev_fcf":{"2010-12-31":93.246292,"2011-12-31":9.028079,"2012-12-31":8.260861,"2013-12-31":null,"2014-12-31":null,"2015-12-31":124.141994,"2016-12-31":null,"2017-12-31":null,"2018-12-31":81.18202,"2019-12-31":186.827931,"2020-12-31":629.664342,"2021-12-31":189.395709,"2022-12-31":null,"2023-12-31":43.346425,"2024-12-31":69.950982,"2025-12-31":38.402868},"mcap_dil":{"2009-12-31":387540300,"2010-12-31":685060800,"2011-12-31":333173760,"2012-12-31":225779400,"2013-12-31":538147350,"2014-12-31":489826300,"2015-12-31":357011520,"2016-12-31":586514200,"2017-12-31":834599700,"2018-12-31":1528152080,"2019-12-31":1900887970,"2020-12-31":4045599180,"2021-12-31":5709782680,"2022-12-31":2413052500,"2023-12-31":2022479760,"2024-12-31":2182517760,"2025-12-31":4981320000},"ev_dil":{"2010-12-31":639762800,"2011-12-31":265030760,"2012-12-31":144846400,"2013-12-31":484506350,"2014-12-31":437149300,"2015-12-31":295085520,"2016-12-31":530552200,"2017-12-31":790674700,"2018-12-31":1458029080,"2019-12-31":1816527970,"2020-12-31":3834026180,"2021-12-31":5482455680,"2022-12-31":2222689500,"2023-12-31":1780497760,"2024-12-31":1905464760,"2025-12-31":4578774000},"ev_per_share":{"2010-12-31":14.890192,"2011-12-31":5.691833,"2012-12-31":2.706164,"2013-12-31":11.727121,"2014-12-31":11.334214,"2015-12-31":7.538076,"2016-12-31":13.65924,"2017-12-31":19.800033,"2018-12-31":35.798303,"2019-12-31":43.585862,"2020-12-31":87.397164,"2021-12-31":107.646543,"2022-12-31":49.509723,"2023-12-31":39.5631,"2024-12-31":42.186166,"2025-12-31":100.743102},"sales_base":{"2009-12-31":197959000,"2010-12-31":250733000,"2011-12-31":252968000,"2012-12-31":218507000,"2013-12-31":199160000,"2014-12-31":225731000,"2015-12-31":220194000,"2016-12-31":200280000,"2017-12-31":227830000,"2018-12-31":291220000,"2019-12-31":262977000,"2020-12-31":296576000,"2021-12-31":359364000,"2022-12-31":399079000,"2023-12-31":405059000,"2024-12-31":359058000,"2025-12-31":452701000},"ebitda_base":{"2009-12-31":14971000,"2010-12-31":39344000,"2011-12-31":24691000,"2012-12-31":7638000,"2013-12-31":-10459000,"2014-12-31":-4958000,"2015-12-31":8875000,"2016-12-31":2124000,"2017-12-31":7533000,"2018-12-31":41313000,"2019-12-31":24155000,"2020-12-31":28424000,"2021-12-31":67307000,"2022-12-31":40977000,"2023-12-31":68598000,"2024-12-31":17316000,"2025-12-31":102614000},"ebit_base":{"2009-12-31":4773000,"2010-12-31":29122000,"2011-12-31":13686000,"2012-12-31":-2785000,"2013-12-31":-20467000,"2014-12-31":-14763000,"2015-12-31":-267000,"2016-12-31":-6314000,"2017-12-31":-1360000,"2018-12-31":32059000,"2019-12-31":13821000,"2020-12-31":17368000,"2021-12-31":55602000,"2022-12-31":27201000,"2023-12-31":51358000,"2024-12-31":-1310000,"2025-12-31":81828000},"cfo_base":{"2009-12-31":24798000,"2010-12-31":16894000,"2011-12-31":26407000,"2012-12-31":17238000,"2013-12-31":-4690000,"2014-12-31":2191000,"2015-12-31":11467000,"2016-12-31":544000,"2017-12-31":-2464000,"2018-12-31":36171000,"2019-12-31":22208000,"2020-12-31":34742000,"2021-12-31":54444000,"2022-12-31":22939000,"2023-12-31":74528000,"2024-12-31":50842000,"2025-12-31":139548000},"fcf_base":{"2009-12-31":14155000,"2010-12-31":4791000,"2011-12-31":18941000,"2012-12-31":9842000,"2013-12-31":-10869000,"2014-12-31":-4937000,"2015-12-31":2377000,"2016-12-31":-7884000,"2017-12-31":-15009000,"2018-12-31":17960000,"2019-12-31":9723000,"2020-12-31":6089000,"2021-12-31":6683000,"2022-12-31":-41027000,"2023-12-31":41076000,"2024-12-31":27240000,"2025-12-31":119230000},"pe":{"2009-12-31":132.857143,"2010-12-31":20.5,"2011-12-31":37.904762,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":70.153846,"2016-12-31":null,"2018-12-31":48.102564,"2019-12-31":134.147059,"2020-12-31":224.926829,"2021-12-31":100.777778,"2022-12-31":94.298246,"2023-12-31":37.764706,"2024-12-31":345.142857,"2025-12-31":41.992337},"pe_avg":{"2009-12-31":94.342318,"2010-12-31":17.169231,"2011-12-31":61.615385,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":90.760522,"2016-12-31":null,"2018-12-31":48.895464,"2019-12-31":101.807127,"2020-12-31":163.540727,"2021-12-31":88.790904,"2022-12-31":117.256073,"2023-12-31":40.348739,"2024-12-31":286.962868,"2025-12-31":22.235479},"pe_high":{"2009-12-31":132.857143,"2010-12-31":23.4,"2011-12-31":82.285714,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":128.153846,"2016-12-31":null,"2018-12-31":80.320513,"2019-12-31":137.029412,"2020-12-31":228.97561,"2021-12-31":127.531746,"2022-12-31":203.403509,"2023-12-31":79.94958,"2024-12-31":435.285714,"2025-12-31":43.563218},"pe_low":{"2009-12-31":59,"2010-12-31":10.475,"2011-12-31":33.333333,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":70.153846,"2016-12-31":null,"2018-12-31":22.24359,"2019-12-31":85.205882,"2020-12-31":80.341463,"2021-12-31":62.301587,"2022-12-31":81.245614,"2023-12-31":30.504202,"2024-12-31":227.285714,"2025-12-31":15.099617},"pb":{"2010-12-31":2.811165,"2011-12-31":1.321638,"2012-12-31":0.909642,"2013-12-31":2.642095,"2014-12-31":3.833597,"2015-12-31":2.643923,"2016-12-31":4.483745,"2017-12-31":6.131623,"2018-12-31":8.32073,"2019-12-31":9.247273,"2020-12-31":11.531837,"2021-12-31":3.524698,"2022-12-31":5.199558,"2023-12-31":3.739315,"2024-12-31":3.828502,"2025-12-31":7.000592},"pb_avg":{"2010-12-31":2.354416,"2011-12-31":2.148365,"2012-12-31":1.160149,"2013-12-31":1.380998,"2014-12-31":2.968135,"2015-12-31":3.420537,"2016-12-31":3.227874,"2017-12-31":5.470674,"2018-12-31":8.457885,"2019-12-31":7.017957,"2020-12-31":8.384616,"2021-12-31":3.105458,"2022-12-31":6.465441,"2023-12-31":3.995176,"2024-12-31":3.183139,"2025-12-31":3.706903},"pb_high":{"2010-12-31":3.208842,"2011-12-31":2.869084,"2012-12-31":1.738426,"2013-12-31":2.642095,"2014-12-31":4.108287,"2015-12-31":4.829797,"2016-12-31":4.691601,"2017-12-31":7.005892,"2018-12-31":13.893757,"2019-12-31":9.445965,"2020-12-31":11.739415,"2021-12-31":4.460417,"2022-12-31":11.215568,"2023-12-31":7.916299,"2024-12-31":4.828412,"2025-12-31":7.262475},"pb_low":{"2010-12-31":1.436437,"2011-12-31":1.162245,"2012-12-31":0.862475,"2013-12-31":0.917902,"2014-12-31":2.206582,"2015-12-31":2.643923,"2016-12-31":2.134975,"2017-12-31":4.151314,"2018-12-31":3.847673,"2019-12-31":5.873569,"2020-12-31":4.119049,"2021-12-31":2.178995,"2022-12-31":4.479842,"2023-12-31":3.020408,"2024-12-31":2.52117,"2025-12-31":2.517275},"ptb":{"2010-12-31":2.811165,"2011-12-31":1.321638,"2012-12-31":0.909642,"2013-12-31":2.642095,"2014-12-31":3.833597,"2015-12-31":2.643923,"2016-12-31":4.483745,"2017-12-31":6.131623,"2018-12-31":8.32073,"2019-12-31":9.247273,"2020-12-31":11.531837,"2021-12-31":3.524698,"2022-12-31":5.199558,"2023-12-31":3.739315,"2024-12-31":3.828502,"2025-12-31":7.000592},"ptb_avg":{"2010-12-31":2.354416,"2011-12-31":2.148365,"2012-12-31":1.160149,"2013-12-31":1.380998,"2014-12-31":2.968135,"2015-12-31":3.420537,"2016-12-31":3.227874,"2017-12-31":5.470674,"2018-12-31":8.457885,"2019-12-31":7.017957,"2020-12-31":8.384616,"2021-12-31":3.105458,"2022-12-31":6.465441,"2023-12-31":3.995176,"2024-12-31":3.183139,"2025-12-31":3.706903},"ptb_high":{"2010-12-31":3.208842,"2011-12-31":2.869084,"2012-12-31":1.738426,"2013-12-31":2.642095,"2014-12-31":4.108287,"2015-12-31":4.829797,"2016-12-31":4.691601,"2017-12-31":7.005892,"2018-12-31":13.893757,"2019-12-31":9.445965,"2020-12-31":11.739415,"2021-12-31":4.460417,"2022-12-31":11.215568,"2023-12-31":7.916299,"2024-12-31":4.828412,"2025-12-31":7.262475},"ptb_low":{"2010-12-31":1.436437,"2011-12-31":1.162245,"2012-12-31":0.862475,"2013-12-31":0.917902,"2014-12-31":2.206582,"2015-12-31":2.643923,"2016-12-31":2.134975,"2017-12-31":4.151314,"2018-12-31":3.847673,"2019-12-31":5.873569,"2020-12-31":4.119049,"2021-12-31":2.178995,"2022-12-31":4.479842,"2023-12-31":3.020408,"2024-12-31":2.52117,"2025-12-31":2.517275},"ps":{"2009-12-31":1.95768,"2010-12-31":1.96241,"2011-12-31":0.945352,"2012-12-31":0.742477,"2013-12-31":1.846336,"2014-12-31":2.169956,"2015-12-31":1.62135,"2016-12-31":2.928471,"2017-12-31":3.663256,"2018-12-31":5.247415,"2019-12-31":7.228343,"2020-12-31":13.64102,"2021-12-31":4.154725,"2022-12-31":6.046553,"2023-12-31":4.99305,"2024-12-31":6.078455,"2025-12-31":11.003554},"ps_avg":{"2009-12-31":1.390155,"2010-12-31":1.643565,"2011-12-31":1.5367,"2012-12-31":0.946949,"2013-12-31":0.965062,"2014-12-31":1.680073,"2015-12-31":2.097598,"2016-12-31":2.108223,"2017-12-31":3.268381,"2018-12-31":5.33391,"2019-12-31":5.485747,"2020-12-31":9.918169,"2021-12-31":3.660547,"2022-12-31":7.518646,"2023-12-31":5.334697,"2024-12-31":5.053823,"2025-12-31":5.826523},"ps_high":{"2009-12-31":1.95768,"2010-12-31":2.240019,"2011-12-31":2.052222,"2012-12-31":1.418956,"2013-12-31":1.846336,"2014-12-31":2.325441,"2015-12-31":2.961808,"2016-12-31":3.064228,"2017-12-31":4.185577,"2018-12-31":8.762008,"2019-12-31":7.383655,"2020-12-31":13.886564,"2021-12-31":5.2577,"2022-12-31":13.042556,"2023-12-31":10.570511,"2024-12-31":7.665998,"2025-12-31":11.415184},"ps_low":{"2009-12-31":0.869378,"2010-12-31":1.002744,"2011-12-31":0.83134,"2012-12-31":0.703978,"2013-12-31":0.641444,"2014-12-31":1.249006,"2015-12-31":1.62135,"2016-12-31":1.394418,"2017-12-31":2.480147,"2018-12-31":2.42651,"2019-12-31":4.59121,"2020-12-31":4.872427,"2021-12-31":2.568482,"2022-12-31":5.209598,"2023-12-31":4.033104,"2024-12-31":4.002823,"2025-12-31":3.956661},"pcf":{"2009-12-31":15.627885,"2010-12-31":29.125191,"2011-12-31":9.056078,"2012-12-31":9.411556,"2013-12-31":null,"2014-12-31":223.562894,"2015-12-31":31.133821,"2016-12-31":1078.151103,"2017-12-31":null,"2018-12-31":42.247991,"2019-12-31":85.594739,"2020-12-31":116.446928,"2021-12-31":27.423748,"2022-12-31":105.19432,"2023-12-31":27.13718,"2024-12-31":42.927457,"2025-12-31":35.696105},"pcf_avg":{"2009-12-31":11.097416,"2010-12-31":24.393031,"2011-12-31":14.72094,"2012-12-31":12.00342,"2013-12-31":null,"2014-12-31":173.091979,"2015-12-31":40.278929,"2016-12-31":776.167185,"2017-12-31":null,"2018-12-31":42.944386,"2019-12-31":64.959713,"2020-12-31":84.666713,"2021-12-31":24.161868,"2022-12-31":130.804902,"2023-12-31":28.99403,"2024-12-31":35.691268,"2025-12-31":18.901543},"pcf_high":{"2009-12-31":15.627885,"2010-12-31":33.24534,"2011-12-31":19.659425,"2012-12-31":17.986529,"2013-12-31":null,"2014-12-31":239.581967,"2015-12-31":56.873843,"2016-12-31":1128.131618,"2017-12-31":null,"2018-12-31":70.544686,"2019-12-31":87.433872,"2020-12-31":118.543023,"2021-12-31":34.704064,"2022-12-31":226.906594,"2023-12-31":57.45063,"2024-12-31":54.139057,"2025-12-31":37.031452},"pcf_low":{"2009-12-31":6.940125,"2010-12-31":14.882262,"2011-12-31":7.963888,"2012-12-31":8.923549,"2013-12-31":null,"2014-12-31":128.680689,"2015-12-31":31.133821,"2016-12-31":513.371287,"2017-12-31":null,"2018-12-31":19.536318,"2019-12-31":54.367016,"2020-12-31":41.5936,"2021-12-31":16.953569,"2022-12-31":90.633469,"2023-12-31":21.919885,"2024-12-31":28.268867,"2025-12-31":12.835616},"pfcf":{"2009-12-31":27.378333,"2010-12-31":102.701103,"2011-12-31":12.625725,"2012-12-31":16.484088,"2013-12-31":null,"2014-12-31":null,"2015-12-31":150.194161,"2016-12-31":null,"2017-12-31":null,"2018-12-31":85.086419,"2019-12-31":195.504265,"2020-12-31":664.411099,"2021-12-31":223.41142,"2022-12-31":null,"2023-12-31":49.237505,"2024-12-31":80.121797,"2025-12-31":41.779082},"pfcf_avg":{"2009-12-31":19.441449,"2010-12-31":86.014582,"2011-12-31":20.523513,"2012-12-31":21.02367,"2013-12-31":null,"2014-12-31":null,"2015-12-31":194.31152,"2016-12-31":null,"2017-12-31":null,"2018-12-31":86.488942,"2019-12-31":148.372448,"2020-12-31":483.082763,"2021-12-31":196.838056,"2022-12-31":null,"2023-12-31":52.60656,"2024-12-31":66.615838,"2025-12-31":22.122558},"pfcf_high":{"2009-12-31":27.378333,"2010-12-31":117.229552,"2011-12-31":27.408608,"2012-12-31":31.502924,"2013-12-31":null,"2014-12-31":null,"2015-12-31":274.367842,"2016-12-31":null,"2017-12-31":null,"2018-12-31":142.07527,"2019-12-31":199.704971,"2020-12-31":676.370787,"2021-12-31":282.72154,"2022-12-31":null,"2023-12-31":104.238011,"2024-12-31":101.047648,"2025-12-31":43.341986},"pfcf_low":{"2009-12-31":12.158335,"2010-12-31":52.477759,"2011-12-31":11.103024,"2012-12-31":15.629358,"2013-12-31":null,"2014-12-31":null,"2015-12-31":150.194161,"2016-12-31":null,"2017-12-31":null,"2018-12-31":39.345665,"2019-12-31":124.178,"2020-12-31":237.320555,"2021-12-31":138.114636,"2022-12-31":null,"2023-12-31":39.771283,"2024-12-31":52.762326,"2025-12-31":15.022935},"evs_avg":{"2010-12-31":1.462902,"2011-12-31":1.267326,"2012-12-31":0.576558,"2013-12-31":0.695726,"2014-12-31":1.446711,"2015-12-31":1.816364,"2016-12-31":1.828804,"2017-12-31":3.075584,"2018-12-31":5.09312,"2019-12-31":5.164959,"2020-12-31":9.204784,"2021-12-31":3.027965,"2022-12-31":7.04164,"2023-12-31":4.737298,"2024-12-31":4.282212,"2025-12-31":4.937313},"evs_high":{"2010-12-31":2.059357,"2011-12-31":1.782848,"2012-12-31":1.048565,"2013-12-31":1.576999,"2014-12-31":2.092079,"2015-12-31":2.680574,"2016-12-31":2.784809,"2017-12-31":3.99278,"2018-12-31":8.521217,"2019-12-31":7.062866,"2020-12-31":13.173179,"2021-12-31":4.625118,"2022-12-31":12.565551,"2023-12-31":9.973111,"2024-12-31":6.894387,"2025-12-31":10.525974},"evs_low":{"2010-12-31":0.822081,"2011-12-31":0.561966,"2012-12-31":0.333587,"2013-12-31":0.372107,"2014-12-31":1.015644,"2015-12-31":1.340116,"2016-12-31":1.114999,"2017-12-31":2.28735,"2018-12-31":2.185719,"2019-12-31":4.270422,"2020-12-31":4.159041,"2021-12-31":1.935901,"2022-12-31":4.732592,"2023-12-31":3.435705,"2024-12-31":3.231213,"2025-12-31":3.067452},"eve_avg":{"2010-12-31":9.322841,"2011-12-31":12.984199,"2012-12-31":16.494103,"2013-12-31":null,"2014-12-31":null,"2015-12-31":45.065069,"2016-12-31":172.444891,"2017-12-31":93.018752,"2018-12-31":35.901978,"2019-12-31":56.231228,"2020-12-31":96.042708,"2021-12-31":16.166843,"2022-12-31":68.579219,"2023-12-31":27.972901,"2024-12-31":88.79432,"2025-12-31":21.781887},"eve_high":{"2010-12-31":13.123952,"2011-12-31":18.265904,"2012-12-31":29.997222,"2013-12-31":null,"2014-12-31":null,"2015-12-31":66.506632,"2016-12-31":262.590207,"2017-12-31":120.758667,"2018-12-31":60.067021,"2019-12-31":76.89387,"2020-12-31":137.448942,"2021-12-31":24.694327,"2022-12-31":122.377123,"2023-12-31":58.889451,"2024-12-31":142.959397,"2025-12-31":46.437318},"eve_low":{"2010-12-31":5.238993,"2011-12-31":5.757538,"2012-12-31":9.543223,"2013-12-31":null,"2014-12-31":null,"2015-12-31":33.249073,"2016-12-31":105.137467,"2017-12-31":69.179205,"2018-12-31":15.407381,"2019-12-31":46.492349,"2020-12-31":43.395436,"2021-12-31":10.336118,"2022-12-31":46.091177,"2023-12-31":20.287227,"2024-12-31":67.001199,"2025-12-31":13.532642},"evb_avg":{"2010-12-31":12.595215,"2011-12-31":23.424876,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":46.265273,"2019-12-31":98.275473,"2020-12-31":157.180904,"2021-12-31":19.57019,"2022-12-31":103.311299,"2023-12-31":37.362924,"2024-12-31":null,"2025-12-31":27.314936},"evb_high":{"2010-12-31":17.73054,"2011-12-31":32.953635,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":77.405685,"2019-12-31":134.38763,"2020-12-31":224.945228,"2021-12-31":29.892829,"2022-12-31":184.355258,"2023-12-31":78.65763,"2024-12-31":null,"2025-12-31":58.233355},"evb_low":{"2010-12-31":7.077912,"2011-12-31":10.387212,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":19.854804,"2019-12-31":81.254807,"2020-12-31":71.019798,"2021-12-31":12.512016,"2022-12-31":69.434144,"2023-12-31":27.097301,"2024-12-31":null,"2025-12-31":16.970212},"earnings_yield":{"2009-12-31":0.752688,"2010-12-31":4.878049,"2011-12-31":2.638191,"2012-12-31":-1.851852,"2013-12-31":-4.369993,"2014-12-31":-2.834646,"2015-12-31":1.425439,"2016-12-31":-1.059603,"2017-12-31":0,"2018-12-31":2.078891,"2019-12-31":0.745451,"2020-12-31":0.444589,"2021-12-31":0.992282,"2022-12-31":1.060465,"2023-12-31":2.647975,"2024-12-31":0.289735,"2025-12-31":2.381387},"fcf_yield":{"2009-12-31":3.652523,"2010-12-31":0.973699,"2011-12-31":7.920338,"2012-12-31":6.066456,"2013-12-31":-2.955812,"2014-12-31":-1.007908,"2015-12-31":0.665805,"2016-12-31":-1.344213,"2017-12-31":-1.798347,"2018-12-31":1.175276,"2019-12-31":0.511498,"2020-12-31":0.150509,"2021-12-31":0.447605,"2022-12-31":-1.700212,"2023-12-31":2.030972,"2024-12-31":1.2481,"2025-12-31":2.393542},"div_yield":{"2010-12-31":1.829268,"2011-12-31":1.884422},"peg":{"2010-12-31":0.019658,"2011-12-31":-0.513963,"2012-12-31":null,"2013-12-31":null,"2014-12-31":null,"2015-12-31":-0.515416,"2016-12-31":null,"2019-12-31":-2.378061,"2020-12-31":10.925017,"2021-12-31":0.486105,"2022-12-31":-1.721968,"2023-12-31":0.347192,"2024-12-31":-3.911619,"2025-12-31":0.023801},"price":{"2009-12-31":9.3,"2010-12-31":16.4,"2011-12-31":7.96,"2012-12-31":5.4,"2013-12-31":13.73,"2014-12-31":12.7,"2015-12-31":9.12,"2016-12-31":15.1,"2017-12-31":20.9,"2018-12-31":37.52,"2019-12-31":45.61,"2020-12-31":92.22,"2021-12-31":126.98,"2022-12-31":53.75,"2023-12-31":44.94,"2024-12-31":48.32,"2025-12-31":109.6},"price_avg":{"2009-12-31":6.603962,"2010-12-31":13.735385,"2011-12-31":12.939231,"2012-12-31":6.887115,"2013-12-31":7.176538,"2014-12-31":9.832885,"2015-12-31":11.798868,"2016-12-31":10.870577,"2017-12-31":18.647115,"2018-12-31":38.138462,"2019-12-31":34.614423,"2020-12-31":67.051698,"2021-12-31":111.876538,"2022-12-31":66.835962,"2023-12-31":48.015,"2024-12-31":40.174802,"2025-12-31":58.0346},"price_high":{"2009-12-31":9.3,"2010-12-31":18.72,"2011-12-31":17.28,"2012-12-31":10.32,"2013-12-31":13.73,"2014-12-31":13.61,"2015-12-31":16.66,"2016-12-31":15.8,"2017-12-31":23.88,"2018-12-31":62.65,"2019-12-31":46.59,"2020-12-31":93.88,"2021-12-31":160.69,"2022-12-31":115.94,"2023-12-31":95.14,"2024-12-31":60.94,"2025-12-31":113.7},"price_low":{"2009-12-31":4.13,"2010-12-31":8.38,"2011-12-31":7,"2012-12-31":5.12,"2013-12-31":4.77,"2014-12-31":7.31,"2015-12-31":9.12,"2016-12-31":7.19,"2017-12-31":14.15,"2018-12-31":17.35,"2019-12-31":28.97,"2020-12-31":32.94,"2021-12-31":78.5,"2022-12-31":46.31,"2023-12-31":36.3,"2024-12-31":31.82,"2025-12-31":39.41},"ev_avg":{"2010-12-31":366797863.187692,"2011-12-31":320592859.028462,"2012-12-31":125981958.788654,"2013-12-31":138560715.779615,"2014-12-31":326567526.730769,"2015-12-31":399952483.773585,"2016-12-31":366272948.846154,"2017-12-31":700710258.653846,"2018-12-31":1483218400,"2019-12-31":1358265310.576923,"2020-12-31":2729917944.528302,"2021-12-31":1088141728.316154,"2022-12-31":2810170657.307692,"2023-12-31":1918885060,"2024-12-31":1537562438.095238,"2025-12-31":2235126570},"shares_out":{"2009-12-31":41671000,"2010-12-31":30002499,"2011-12-31":30043197,"2012-12-31":30043777,"2013-12-31":26781953,"2014-12-31":38569000,"2015-12-31":39146000,"2016-12-31":38842000,"2017-12-31":39933000,"2018-12-31":40729000,"2019-12-31":41677000,"2020-12-31":43869000,"2021-12-31":11758218,"2022-12-31":44894000,"2023-12-31":45004000,"2024-12-31":45168000,"2025-12-31":45450000},"shares_dil":{"2009-12-31":41671000,"2010-12-31":41772000,"2011-12-31":41856000,"2012-12-31":41811000,"2013-12-31":39195000,"2014-12-31":38569000,"2015-12-31":39146000,"2016-12-31":38842000,"2017-12-31":39933000,"2018-12-31":40729000,"2019-12-31":41677000,"2020-12-31":43869000,"2021-12-31":44966000,"2022-12-31":44894000,"2023-12-31":45004000,"2024-12-31":45168000,"2025-12-31":45450000},"shares_basic":{"2009-12-31":41665000,"2010-12-31":41700000,"2011-12-31":41797000,"2012-12-31":41811000,"2013-12-31":39195000,"2014-12-31":38569000,"2015-12-31":38754000,"2016-12-31":38842000,"2017-12-31":39228000,"2018-12-31":39872000,"2019-12-31":40330000,"2020-12-31":42186000,"2021-12-31":43651000,"2022-12-31":44005000,"2023-12-31":44320000,"2024-12-31":44912000,"2025-12-31":45040000},"rev_ps":{"2009-12-31":4.750522,"2010-12-31":6.002418,"2011-12-31":6.043769,"2012-12-31":5.226065,"2013-12-31":5.08126,"2014-12-31":5.852654,"2015-12-31":5.624943,"2016-12-31":5.156274,"2017-12-31":5.705306,"2018-12-31":7.150188,"2019-12-31":6.309883,"2020-12-31":6.760491,"2021-12-31":7.991905,"2022-12-31":8.889362,"2023-12-31":9.000511,"2024-12-31":7.949389,"2025-12-31":9.960418},"ebitda_ps":{"2009-12-31":0.359267,"2010-12-31":0.941875,"2011-12-31":0.589903,"2012-12-31":0.182679,"2013-12-31":-0.266845,"2014-12-31":-0.128549,"2015-12-31":0.226715,"2016-12-31":0.054683,"2017-12-31":0.188641,"2018-12-31":1.014339,"2019-12-31":0.579576,"2020-12-31":0.647929,"2021-12-31":1.496842,"2022-12-31":0.91275,"2023-12-31":1.524265,"2024-12-31":0.383369,"2025-12-31":2.257734},"ebit_ps":{"2009-12-31":0.11454,"2010-12-31":0.697166,"2011-12-31":0.326978,"2012-12-31":-0.066609,"2013-12-31":-0.522184,"2014-12-31":-0.382769,"2015-12-31":-0.006821,"2016-12-31":-0.162556,"2017-12-31":-0.034057,"2018-12-31":0.78713,"2019-12-31":0.331622,"2020-12-31":0.395906,"2021-12-31":1.236534,"2022-12-31":0.605894,"2023-12-31":1.141187,"2024-12-31":-0.029003,"2025-12-31":1.800396},"eps_basic":{"2009-12-31":0.07,"2010-12-31":0.8,"2011-12-31":0.21,"2012-12-31":-0.1,"2013-12-31":-0.6,"2014-12-31":-0.36,"2015-12-31":0.13,"2016-12-31":-0.16,"2017-12-31":0,"2018-12-31":0.8,"2019-12-31":0.35,"2020-12-31":0.42,"2021-12-31":1.3,"2022-12-31":0.58,"2023-12-31":1.21,"2024-12-31":0.14,"2025-12-31":2.63},"eps":{"2009-12-31":0.07,"2010-12-31":0.8,"2011-12-31":0.21,"2012-12-31":-0.1,"2013-12-31":-0.6,"2014-12-31":-0.36,"2015-12-31":0.13,"2016-12-31":-0.16,"2017-12-31":0,"2018-12-31":0.78,"2019-12-31":0.34,"2020-12-31":0.41,"2021-12-31":1.26,"2022-12-31":0.57,"2023-12-31":1.19,"2024-12-31":0.14,"2025-12-31":2.61},"dps":{"2010-12-31":0.3,"2011-12-31":0.15},"cfo_ps":{"2009-12-31":0.59509,"2010-12-31":0.404434,"2011-12-31":0.630901,"2012-12-31":0.412284,"2013-12-31":-0.119658,"2014-12-31":0.056807,"2015-12-31":0.292929,"2016-12-31":0.014005,"2017-12-31":-0.061703,"2018-12-31":0.88809,"2019-12-31":0.53286,"2020-12-31":0.791949,"2021-12-31":1.210781,"2022-12-31":0.510959,"2023-12-31":1.656031,"2024-12-31":1.12562,"2025-12-31":3.070363},"fcf_ps":{"2009-12-31":0.339685,"2010-12-31":0.114694,"2011-12-31":0.452528,"2012-12-31":0.235393,"2013-12-31":-0.277306,"2014-12-31":-0.128004,"2015-12-31":0.060721,"2016-12-31":-0.202976,"2017-12-31":-0.375855,"2018-12-31":0.440963,"2019-12-31":0.233294,"2020-12-31":0.1388,"2021-12-31":0.148623,"2022-12-31":-0.913864,"2023-12-31":0.912719,"2024-12-31":0.603082,"2025-12-31":2.623322},"cash_ps":{"2010-12-31":1.642497,"2011-12-31":2.393487,"2012-12-31":2.81436,"2013-12-31":2.120906,"2014-12-31":1.437865,"2015-12-31":1.608849,"2016-12-31":1.446115,"2017-12-31":1.107605,"2018-12-31":1.732353,"2019-12-31":2.031528,"2020-12-31":4.830473,"2021-12-31":19.359481,"2022-12-31":4.245801,"2023-12-31":5.382166,"2024-12-31":6.138704,"2025-12-31":8.862596},"bvps":{"2010-12-31":5.833881,"2011-12-31":6.022828,"2012-12-31":5.936404,"2013-12-31":5.196634,"2014-12-31":3.312816,"2015-12-31":3.44942,"2016-12-31":3.367721,"2017-12-31":3.408559,"2018-12-31":4.509219,"2019-12-31":4.932265,"2020-12-31":7.996991,"2021-12-31":36.025782,"2022-12-31":10.337417,"2023-12-31":12.018243,"2024-12-31":12.621126,"2025-12-31":15.65582},"tbvps":{"2010-12-31":5.833881,"2011-12-31":6.022828,"2012-12-31":5.936404,"2013-12-31":5.196634,"2014-12-31":3.312816,"2015-12-31":3.44942,"2016-12-31":3.367721,"2017-12-31":3.408559,"2018-12-31":4.509219,"2019-12-31":4.932265,"2020-12-31":7.996991,"2021-12-31":36.025782,"2022-12-31":10.337417,"2023-12-31":12.018243,"2024-12-31":12.621126,"2025-12-31":15.65582},"buyback_ps":{"2013-12-31":0.43628,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0.011003,"2025-12-31":0.773927},"fcf_margin":{"2009-12-31":7.150471,"2010-12-31":1.910798,"2011-12-31":7.487508,"2012-12-31":4.504204,"2013-12-31":-5.457421,"2014-12-31":-2.187117,"2015-12-31":1.079503,"2016-12-31":-3.936489,"2017-12-31":-6.587807,"2018-12-31":6.167159,"2019-12-31":3.697282,"2020-12-31":2.053099,"2021-12-31":1.859674,"2022-12-31":-10.280421,"2023-12-31":10.140745,"2024-12-31":7.586518,"2025-12-31":26.337472}},"ttm":{"roe":{"2012-06-30":1.257354,"2012-09-30":0.779712,"2012-12-31":-2.269432,"2013-03-31":-5.450731,"2013-06-30":-8.49201,"2013-09-30":-9.14727,"2013-12-31":-14.890025,"2014-03-31":-16.17029,"2014-06-30":-17.149688,"2014-09-30":-19.34418,"2014-12-31":-10.43649,"2015-03-31":-3.893878,"2015-06-30":0.348287,"2015-09-30":5.042362,"2015-12-31":3.749577,"2016-03-31":-2.895897,"2016-06-30":-3.898254,"2016-09-30":-3.946762,"2016-12-31":-4.699819,"2017-03-31":-1.432198,"2017-06-30":-1.361935,"2017-09-30":-3.108894,"2017-12-31":0.12513,"2018-03-31":3.670785,"2018-06-30":9.231193,"2018-09-30":17.11196,"2018-12-31":19.842387,"2019-03-31":19.074754,"2019-06-30":15.193271,"2019-09-30":10.426432,"2019-12-31":7.244269,"2020-03-31":4.069797,"2020-06-30":3.145407,"2020-09-30":2.976289,"2020-12-31":6.438023,"2021-03-31":12.04379,"2021-06-30":14.31723,"2021-09-30":15.745835,"2021-12-31":14.623866,"2022-03-31":11.602977,"2022-06-30":9.010937,"2022-09-30":6.079777,"2022-12-31":5.733102,"2023-03-31":6.947412,"2023-06-30":8.078973,"2023-09-30":10.801164,"2023-12-31":10.666128,"2024-03-31":5.508289,"2024-06-30":1.846022,"2024-09-30":0.840311,"2024-12-31":1.10339,"2025-03-31":4.16159,"2025-06-30":11.437782,"2025-09-30":13.888568,"2025-12-31":18.500844,"2026-03-31":20.489324,"2026-06-30":20.134395},"roa":{"2012-06-30":1.087413,"2012-09-30":0.676906,"2012-12-31":-1.985284,"2013-03-31":-4.740743,"2013-06-30":-7.370438,"2013-09-30":-7.859178,"2013-12-31":-12.840115,"2014-03-31":-13.69386,"2014-06-30":-14.452438,"2014-09-30":-15.894722,"2014-12-31":-8.67421,"2015-03-31":-3.194589,"2015-06-30":0.28682,"2015-09-30":4.121816,"2015-12-31":3.147368,"2016-03-31":-2.423503,"2016-06-30":-3.256356,"2016-09-30":-3.336967,"2016-12-31":-4.009473,"2017-03-31":-1.212392,"2017-06-30":-1.123475,"2017-09-30":-2.573541,"2017-12-31":0.104443,"2018-03-31":3.079337,"2018-06-30":7.562532,"2018-09-30":14.141344,"2018-12-31":16.404166,"2019-03-31":16.088944,"2019-06-30":12.704356,"2019-09-30":8.840711,"2019-12-31":6.10574,"2020-03-31":3.424424,"2020-06-30":2.711917,"2020-09-30":2.59826,"2020-12-31":5.623534,"2021-03-31":10.457503,"2021-06-30":12.565834,"2021-09-30":14.050437,"2021-12-31":12.965914,"2022-03-31":10.260979,"2022-06-30":7.86282,"2022-09-30":5.327751,"2022-12-31":5.01841,"2023-03-31":6.132136,"2023-06-30":7.113295,"2023-09-30":9.536939,"2023-12-31":9.470855,"2024-03-31":4.850997,"2024-06-30":1.632344,"2024-09-30":0.747968,"2024-12-31":0.991744,"2025-03-31":3.643807,"2025-06-30":10.029363,"2025-09-30":12.251444,"2025-12-31":16.616712,"2026-03-31":18.597079,"2026-06-30":18.298627},"roc":{"2012-06-30":1.331508,"2012-09-30":0.833415,"2012-12-31":-1.224697,"2013-03-31":-5.366491,"2013-06-30":-8.345427,"2013-09-30":-9.025551,"2013-12-31":-10.184255,"2014-03-31":-9.256058,"2014-06-30":-8.628372,"2014-09-30":-10.316091,"2014-12-31":-10.73628,"2015-03-31":-4.058094,"2015-06-30":0.055749,"2015-09-30":1.212246,"2015-12-31":-0.160523,"2016-03-31":-6.700409,"2016-06-30":-7.67354,"2016-09-30":-4.134922,"2016-12-31":-3.752678,"2017-03-31":-1.36922,"2017-06-30":-1.326075,"2017-09-30":-2.599275,"2017-12-31":-0.805026,"2018-03-31":2.112766,"2018-06-30":6.832874,"2018-09-30":13.045257,"2018-12-31":19.389466,"2019-03-31":18.745862,"2019-06-30":14.666609,"2019-09-30":9.964821,"2019-12-31":6.730783,"2020-03-31":2.768515,"2020-06-30":2.00679,"2020-09-30":1.949775,"2020-12-31":6.060912,"2021-03-31":11.649713,"2021-06-30":13.965094,"2021-09-30":15.379156,"2021-12-31":14.315178,"2022-03-31":11.3201,"2022-06-30":8.807379,"2022-09-30":6.105523,"2022-12-31":5.431852,"2023-03-31":6.317181,"2023-06-30":7.177122,"2023-09-30":9.451788,"2023-12-31":9.093721,"2024-03-31":3.965502,"2024-06-30":0.740635,"2024-09-30":-0.28605,"2024-12-31":-0.138057,"2025-03-31":2.272554,"2025-06-30":9.392742,"2025-09-30":12.020043,"2025-12-31":10.087813,"2026-03-31":11.707699,"2026-06-30":9.674819},"roic":{"2012-06-30":2.274662,"2012-09-30":1.43221,"2012-12-31":-2.169399,"2013-03-31":-9.485053,"2013-06-30":-14.558978,"2013-09-30":-15.968247,"2013-12-31":-18.355845,"2014-03-31":-15.733667,"2014-06-30":-14.306197,"2014-09-30":-17.539083,"2014-12-31":-18.527681,"2015-03-31":-6.933632,"2015-06-30":0.099972,"2015-09-30":2.264359,"2015-12-31":-0.292216,"2016-03-31":-12.283044,"2016-06-30":-14.004004,"2016-09-30":-7.648646,"2016-12-31":-6.800818,"2017-03-31":-2.406151,"2017-06-30":-2.220391,"2017-09-30":-4.269874,"2017-12-31":-1.290392,"2018-03-31":3.224543,"2018-06-30":10.722892,"2018-09-30":21.016065,"2018-12-31":30.247238,"2019-03-31":27.773559,"2019-06-30":22.768766,"2019-09-30":16.485234,"2019-12-31":11.195813,"2020-03-31":4.438901,"2020-06-30":4.142468,"2020-09-30":4.130257,"2020-12-31":12.979617,"2021-03-31":24.800633,"2021-06-30":34.38541,"2021-09-30":36.418641,"2021-12-31":33.10443,"2022-03-31":24.680166,"2022-06-30":18.456906,"2022-09-30":12.181087,"2022-12-31":10.271288,"2023-03-31":11.336892,"2023-06-30":12.70462,"2023-09-30":16.820498,"2023-12-31":15.973373,"2024-03-31":6.918821,"2024-06-30":1.320259,"2024-09-30":-0.527136,"2024-12-31":-0.259317,"2025-03-31":4.381296,"2025-06-30":19.377653,"2025-09-30":25.671169,"2025-12-31":21.492518,"2026-03-31":24.644125,"2026-06-30":21.450715},"gross_margin":{"2012-03-31":41.583361,"2012-06-30":41.98307,"2012-09-30":42.366547,"2012-12-31":41.944194,"2013-03-31":41.731703,"2013-06-30":40.662285,"2013-09-30":40.227762,"2013-12-31":40.911328,"2014-03-31":41.656094,"2014-06-30":42.345224,"2014-09-30":42.875498,"2014-12-31":43.024662,"2015-03-31":43.641629,"2015-06-30":44.746796,"2015-09-30":44.787505,"2015-12-31":45.1956,"2016-03-31":44.481316,"2016-06-30":44.167094,"2016-09-30":45.454813,"2016-12-31":45.540743,"2017-03-31":45.777735,"2017-06-30":45.438747,"2017-09-30":44.313451,"2017-12-31":44.619234,"2018-03-31":45.347117,"2018-06-30":46.317869,"2018-09-30":47.78967,"2018-12-31":47.72028,"2019-03-31":47.945666,"2019-06-30":47.387256,"2019-09-30":46.451391,"2019-12-31":46.759222,"2020-03-31":45.735518,"2020-06-30":44.919962,"2020-09-30":43.848017,"2020-12-31":44.321523,"2021-03-31":46.220312,"2021-06-30":48.579285,"2021-09-30":50.323302,"2021-12-31":49.587605,"2022-03-31":47.680368,"2022-06-30":45.965925,"2022-09-30":44.868665,"2022-12-31":45.243924,"2023-03-31":46.374442,"2023-06-30":47.877166,"2023-09-30":49.467337,"2023-12-31":50.592383,"2024-03-31":52.035335,"2024-06-30":51.622,"2024-09-30":50.902842,"2024-12-31":51.244646,"2025-03-31":49.637821,"2025-06-30":54.813053,"2025-09-30":56.694814,"2025-12-31":57.30692,"2026-03-31":58.814675,"2026-06-30":56.628158},"ebitda_margin":{"2012-03-31":7.737601,"2012-06-30":6.416903,"2012-09-30":5.885701,"2012-12-31":3.49554,"2013-03-31":-0.727146,"2013-06-30":-4.802194,"2013-09-30":-5.649784,"2013-12-31":-5.251557,"2014-03-31":-3.541509,"2014-06-30":-2.585011,"2014-09-30":-3.837842,"2014-12-31":-2.19642,"2015-03-31":1.712788,"2015-06-30":4.081948,"2015-09-30":4.989653,"2015-12-31":4.030537,"2016-03-31":-0.183973,"2016-06-30":-0.98982,"2016-09-30":1.160672,"2016-12-31":1.060515,"2017-03-31":2.940373,"2017-06-30":2.938407,"2017-09-30":1.966898,"2017-12-31":3.306413,"2018-03-31":5.325662,"2018-06-30":8.483718,"2018-09-30":12.55072,"2018-12-31":14.186182,"2019-03-31":14.501022,"2019-06-30":13.048231,"2019-09-30":10.955434,"2019-12-31":9.185214,"2020-03-31":6.735008,"2020-06-30":6.484393,"2020-09-30":6.361679,"2020-12-31":9.584053,"2021-03-31":14.166493,"2021-06-30":18.371198,"2021-09-30":19.737963,"2021-12-31":18.729478,"2022-03-31":16.122893,"2022-06-30":13.592682,"2022-09-30":10.778212,"2022-12-31":10.267892,"2023-03-31":11.63497,"2023-06-30":13.356842,"2023-09-30":16.476669,"2023-12-31":16.935311,"2024-03-31":10.855119,"2024-06-30":6.757837,"2024-09-30":4.187386,"2024-12-31":4.822619,"2025-03-31":9.171511,"2025-06-30":18.748144,"2025-09-30":21.64229,"2025-12-31":22.667058,"2026-03-31":25.396331,"2026-06-30":23.105306},"op_margin":{"2012-03-31":3.191828,"2012-06-30":1.745993,"2012-09-30":1.1812,"2012-12-31":-1.274559,"2013-03-31":-5.849541,"2013-06-30":-10.113277,"2013-09-30":-10.851353,"2013-12-31":-10.276662,"2014-03-31":-8.272867,"2014-06-30":-7.117999,"2014-09-30":-8.271813,"2014-12-31":-6.540085,"2015-03-31":-2.415914,"2015-06-30":0.038868,"2015-09-30":0.874376,"2015-12-31":-0.121257,"2016-03-31":-4.602283,"2016-06-30":-5.376182,"2016-09-30":-3.049772,"2016-12-31":-3.152586,"2017-03-31":-1.084254,"2017-06-30":-1.030527,"2017-09-30":-2.013871,"2017-12-31":-0.596936,"2018-03-31":1.552148,"2018-06-30":4.922312,"2018-09-30":9.23043,"2018-12-31":11.008516,"2019-03-31":11.267982,"2019-06-30":9.589617,"2019-09-30":7.288758,"2019-12-31":5.255593,"2020-03-31":2.668298,"2020-06-30":2.464756,"2020-09-30":2.417583,"2020-12-31":5.856172,"2021-03-31":10.703138,"2021-06-30":15.129578,"2021-09-30":16.499285,"2021-12-31":15.472334,"2022-03-31":12.724537,"2022-06-30":10.105289,"2022-09-30":7.289764,"2022-12-31":6.815944,"2023-03-31":8.042573,"2023-06-30":9.542711,"2023-09-30":12.473798,"2023-12-31":12.679141,"2024-03-31":6.341102,"2024-06-30":1.931814,"2024-09-30":-0.890466,"2024-12-31":-0.364844,"2025-03-31":3.970159,"2025-06-30":14.098636,"2025-09-30":17.062384,"2025-12-31":18.075507,"2026-03-31":20.958359,"2026-06-30":18.63977},"incr_op_margin":{"2013-03-31":47.045608,"2013-06-30":58.63515,"2013-09-30":73.554538,"2013-12-31":91.394015,"2014-03-31":-58.631753,"2014-06-30":16.130856,"2014-09-30":11.061401,"2014-12-31":21.467013,"2015-03-31":44.86727,"2015-06-30":69.570085,"2015-09-30":217.929102,"2015-12-31":-261.80242,"2016-03-31":10.468946,"2016-06-30":26.816906,"2016-09-30":31.665767,"2016-12-31":30.365572,"2017-03-31":108.170788,"2017-06-30":58.795047,"2017-09-30":13.544817,"2017-12-31":17.981851,"2018-03-31":19.941849,"2018-06-30":35.441032,"2018-09-30":50.525141,"2018-12-31":52.719672,"2019-03-31":54.982183,"2019-06-30":55.902143,"2019-09-30":206.039274,"2019-12-31":64.575293,"2020-03-31":83.521903,"2020-06-30":159.079524,"2020-09-30":-726.984127,"2020-12-31":10.556862,"2021-03-31":44.857954,"2021-06-30":58.362092,"2021-09-30":66.227272,"2021-12-31":60.893801,"2022-03-31":30.372299,"2022-06-30":-81.189053,"2022-09-30":-99.478381,"2022-12-31":-71.512023,"2023-03-31":-25.719912,"2023-06-30":5.2132,"2023-09-30":70.945847,"2023-12-31":403.963211,"2024-03-31":46.073837,"2024-06-30":75.144347,"2024-09-30":88.674707,"2024-12-31":114.493163,"2025-03-31":46.195528,"2025-06-30":97.322814,"2025-09-30":91.232759,"2025-12-31":88.781863,"2026-03-31":82.112767,"2026-06-30":57.44231},"pretax_margin":{"2012-03-31":3.438337,"2012-06-30":1.80326,"2012-09-30":1.270771,"2012-12-31":-1.185774,"2013-03-31":-5.771846,"2013-06-30":-10.102871,"2013-09-30":-10.850838,"2013-12-31":-10.275658,"2014-03-31":-8.264789,"2014-06-30":-7.047473,"2014-09-30":-8.254561,"2014-12-31":-6.42136,"2015-03-31":-2.327548,"2015-06-30":0.108245,"2015-09-30":0.975015,"2015-12-31":-0.109903,"2016-03-31":-4.538486,"2016-06-30":-5.298805,"2016-09-30":-2.87098,"2016-12-31":-3.010785,"2017-03-31":-0.828402,"2017-06-30":-0.641737,"2017-09-30":-1.586505,"2017-12-31":-0.043015,"2018-03-31":2.124985,"2018-06-30":5.299776,"2018-09-30":9.551129,"2018-12-31":11.308633,"2019-03-31":11.502146,"2019-06-30":9.951039,"2019-09-30":7.628339,"2019-12-31":5.660951,"2020-03-31":3.042359,"2020-06-30":2.807964,"2020-09-30":2.819909,"2020-12-31":6.224711,"2021-03-31":11.068699,"2021-06-30":15.50957,"2021-09-30":16.888945,"2021-12-31":15.807093,"2022-03-31":13.040268,"2022-06-30":10.336105,"2022-09-30":7.259025,"2022-12-31":7.188301,"2023-03-31":8.84382,"2023-06-30":10.744626,"2023-09-30":14.25676,"2023-12-31":14.872895,"2024-03-31":8.810964,"2024-06-30":4.819541,"2024-09-30":2.621616,"2024-12-31":2.920698,"2025-03-31":7.276909,"2025-06-30":17.175607,"2025-09-30":19.723371,"2025-12-31":20.890389,"2026-03-31":23.741472,"2026-06-30":21.491198},"net_margin":{"2012-03-31":2.126922,"2012-06-30":0.992482,"2012-09-30":0.623913,"2012-12-31":-1.865844,"2013-03-31":-4.678138,"2013-06-30":-7.403881,"2013-09-30":-7.900127,"2013-12-31":-11.869853,"2014-03-31":-11.417602,"2014-06-30":-11.176669,"2014-09-30":-12.25358,"2014-12-31":-6.171062,"2015-03-31":-2.190559,"2015-06-30":0.191831,"2015-09-30":2.891062,"2015-12-31":2.237572,"2016-03-31":-1.876817,"2016-06-30":-2.584587,"2016-09-30":-2.608687,"2016-12-31":-3.119133,"2017-03-31":-0.895959,"2017-06-30":-0.836132,"2017-09-30":-1.902885,"2017-12-31":0.0733,"2018-03-31":2.130432,"2018-06-30":5.253524,"2018-09-30":9.565246,"2018-12-31":10.893826,"2019-03-31":10.994391,"2019-06-30":9.532644,"2019-09-30":7.199567,"2019-12-31":5.360925,"2020-03-31":3.098756,"2020-06-30":3.05194,"2020-09-30":2.915406,"2020-12-31":6.038924,"2021-03-31":10.78886,"2021-06-30":14.84884,"2021-09-30":16.678127,"2021-12-31":15.757004,"2022-03-31":12.966978,"2022-06-30":10.318602,"2022-09-30":6.841953,"2022-12-31":6.376181,"2023-03-31":7.755749,"2023-06-30":9.245257,"2023-09-30":12.679828,"2023-12-31":13.231406,"2024-03-31":7.127827,"2024-06-30":2.587907,"2024-09-30":1.28001,"2024-12-31":1.706967,"2025-03-31":6.268658,"2025-06-30":15.442351,"2025-09-30":18.629629,"2025-12-31":26.188588,"2026-03-31":28.976133,"2026-06-30":30.645263},"common_margin":{"2012-03-31":2.126922,"2012-06-30":0.992482,"2012-09-30":0.623913,"2012-12-31":-1.865844,"2013-03-31":-4.678138,"2013-06-30":-7.403881,"2013-09-30":-7.900127,"2013-12-31":-11.869853,"2014-03-31":-11.417602,"2014-06-30":-11.176669,"2014-09-30":-12.25358,"2014-12-31":-6.171062,"2015-03-31":-2.190559,"2015-06-30":0.191831,"2015-09-30":2.891062,"2015-12-31":2.237572,"2016-03-31":-1.876817,"2016-06-30":-2.584587,"2016-09-30":-2.608687,"2016-12-31":-3.119133,"2017-03-31":-0.895959,"2017-06-30":-0.836132,"2017-09-30":-1.902885,"2017-12-31":0.0733,"2018-03-31":2.130432,"2018-06-30":5.253524,"2018-09-30":9.565246,"2018-12-31":10.893826,"2019-03-31":10.994391,"2019-06-30":9.532644,"2019-09-30":7.199567,"2019-12-31":5.360925,"2020-03-31":3.098756,"2020-06-30":3.05194,"2020-09-30":2.915406,"2020-12-31":6.038924,"2021-03-31":10.78886,"2021-06-30":14.84884,"2021-09-30":16.678127,"2021-12-31":15.757004,"2022-03-31":12.966978,"2022-06-30":10.318602,"2022-09-30":6.841953,"2022-12-31":6.376181,"2023-03-31":7.755749,"2023-06-30":9.245257,"2023-09-30":12.679828,"2023-12-31":13.231406,"2024-03-31":7.127827,"2024-06-30":2.587907,"2024-09-30":1.28001,"2024-12-31":1.706967,"2025-03-31":6.268658,"2025-06-30":15.442351,"2025-09-30":18.629629,"2025-12-31":26.188588,"2026-03-31":28.976133,"2026-06-30":30.645263},"tax_rate_pct":{"2012-03-31":34.177975,"2012-06-30":39.804202,"2012-09-30":43.541667,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":-93.436293,"2015-09-30":20.509383,"2015-12-31":165.702479,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":363.265306,"2018-03-31":-2.425557,"2018-06-30":-0.199689,"2018-09-30":-0.648046,"2018-12-31":3.300641,"2019-03-31":4.110406,"2019-06-30":4.039934,"2019-09-30":5.596818,"2019-12-31":5.226036,"2020-03-31":-1.790668,"2020-06-30":-8.781719,"2020-09-30":-3.553953,"2020-12-31":2.919668,"2021-03-31":2.497334,"2021-06-30":4.26945,"2021-09-30":1.270043,"2021-12-31":0.309832,"2022-03-31":0.579122,"2022-06-30":0.195793,"2022-09-30":5.745559,"2022-12-31":11.367518,"2023-03-31":12.314249,"2023-06-30":13.932063,"2023-09-30":11.047517,"2023-12-31":11.028484,"2024-03-31":19.076637,"2024-06-30":46.253433,"2024-09-30":51.067482,"2024-12-31":41.460856,"2025-03-31":13.777315,"2025-06-30":10.052961,"2025-09-30":5.504082,"2025-12-31":-25.404194,"2026-03-31":-22.075382,"2026-06-30":-42.629822},"total_debt":{"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_ebitda":{"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":null,"2016-06-30":null,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"net_debt_ebitda":{"2012-03-31":-4.175783,"2012-06-30":-5.51862,"2012-09-30":-6.3537,"2012-12-31":-11.070175,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":-14.666008,"2015-06-30":-6.670216,"2015-09-30":-5.987165,"2015-12-31":-7.096338,"2016-03-31":null,"2016-06-30":null,"2016-09-30":-23.303428,"2016-12-31":-26.445386,"2017-03-31":-8.607952,"2017-06-30":-8.197832,"2017-09-30":-11.457738,"2017-12-31":-5.871499,"2018-03-31":-3.358093,"2018-06-30":-2.491222,"2018-09-30":-1.967065,"2018-12-31":-1.707864,"2019-03-31":-1.574948,"2019-06-30":-1.950715,"2019-09-30":-2.710253,"2019-12-31":-3.505196,"2020-03-31":-4.713814,"2020-06-30":-11.316534,"2020-09-30":-11.62129,"2020-12-31":-7.455249,"2021-03-31":-4.891914,"2021-06-30":-3.615907,"2021-09-30":-3.281387,"2021-12-31":-3.382011,"2022-03-31":-3.647839,"2022-06-30":-4.17677,"2022-09-30":-4.883429,"2022-12-31":-4.651658,"2023-03-31":-4.057402,"2023-06-30":-3.693424,"2023-09-30":-3.308121,"2023-12-31":-3.530992,"2024-03-31":-5.633409,"2024-06-30":-10.067709,"2024-09-30":-17.974543,"2024-12-31":-16.012532,"2025-03-31":-8.745577,"2025-06-30":-4.255326,"2025-09-30":-3.791678,"2025-12-31":-3.925439,"2026-03-31":-3.374473,"2026-06-30":-4.141507},"debt_ebit":{"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":0,"2015-09-30":0,"2015-12-31":null,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":null,"2024-12-31":null,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"net_debt_ebit":{"2012-03-31":-10.122898,"2012-06-30":-20.282121,"2012-09-30":-31.65932,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":-700.516129,"2015-09-30":-34.165919,"2015-12-31":null,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":null,"2018-03-31":-11.522138,"2018-06-30":-4.293677,"2018-09-30":-2.67464,"2018-12-31":-2.200848,"2019-03-31":-2.026836,"2019-06-30":-2.654265,"2019-09-30":-4.073671,"2019-12-31":-6.12604,"2020-03-31":-11.898059,"2020-06-30":-29.77206,"2020-09-30":-30.580505,"2020-12-31":-12.201059,"2021-03-31":-6.474856,"2021-06-30":-4.39064,"2021-09-30":-3.925497,"2021-12-31":-4.093971,"2022-03-31":-4.622071,"2022-06-30":-5.618197,"2022-09-30":-7.220348,"2022-12-31":-7.0075,"2023-03-31":-5.869732,"2023-06-30":-5.169651,"2023-09-30":-4.369705,"2023-12-31":-4.716286,"2024-03-31":-9.643643,"2024-06-30":-35.21868,"2024-09-30":null,"2024-12-31":null,"2025-03-31":-20.203261,"2025-06-30":-5.658666,"2025-09-30":-4.809444,"2025-12-31":-4.922582,"2026-03-31":-4.089024,"2026-06-30":-5.133689},"equity_assets":{"2011-06-30":85.703859,"2011-09-30":86.304235,"2011-12-31":86.933857,"2012-03-31":87.134879,"2012-06-30":87.287998,"2012-09-30":87.321198,"2012-12-31":88.039846,"2013-03-31":86.79642,"2013-06-30":86.209017,"2013-09-30":84.291069,"2013-12-31":84.023183,"2014-03-31":82.253753,"2014-06-30":82.103188,"2014-09-30":79.748486,"2014-12-31":82.146301,"2015-03-31":81.826468,"2015-06-30":82.595017,"2015-09-30":83.683356,"2015-12-31":85.70948,"2016-03-31":85.663222,"2016-06-30":84.518875,"2016-09-30":85.461629,"2016-12-31":84.90397,"2017-03-31":83.671944,"2017-06-30":80.580631,"2017-09-30":80.2765,"2017-12-31":82.132944,"2018-03-31":84.082244,"2018-06-30":83.075093,"2018-09-30":84.530373,"2018-12-31":83.0767,"2019-03-31":84.550941,"2019-06-30":84.067857,"2019-09-30":85.019125,"2019-12-31":85.392166,"2020-03-31":83.769784,"2020-06-30":87.548761,"2020-09-30":88.725373,"2020-12-31":88.537474,"2021-03-31":88.636347,"2021-06-30":87.949621,"2021-09-30":89.653031,"2021-12-31":88.766673,"2022-03-31":88.261343,"2022-06-30":86.657797,"2022-09-30":85.870287,"2022-12-31":86.438282,"2023-03-31":88.268367,"2023-06-30":89.319036,"2023-09-30":90.483878,"2023-12-31":90.91962,"2024-03-31":87.88631,"2024-06-30":87.607504,"2024-09-30":87.650965,"2024-12-31":88.918265,"2025-03-31":87.259375,"2025-06-30":87.755891,"2025-09-30":88.712659,"2025-12-31":90.548349,"2026-03-31":93.661051,"2026-06-30":93.307365},"debt_equity":{"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_capital":{"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_assets":{"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"net_debt_equity":{"2011-06-30":-0.378516,"2011-09-30":-0.372643,"2011-12-31":-0.397403,"2012-03-31":-0.430868,"2012-06-30":-0.451161,"2012-09-30":-0.462623,"2012-12-31":-0.474085,"2013-03-31":-0.437945,"2013-06-30":-0.397707,"2013-09-30":-0.401328,"2013-12-31":-0.408131,"2014-03-31":-0.37981,"2014-06-30":-0.395905,"2014-09-30":-0.424464,"2014-12-31":-0.434031,"2015-03-31":-0.450214,"2015-06-30":-0.487533,"2015-09-30":-0.501859,"2015-12-31":-0.466411,"2016-03-31":-0.458845,"2016-06-30":-0.41565,"2016-09-30":-0.415599,"2016-12-31":-0.429405,"2017-03-31":-0.403241,"2017-06-30":-0.39005,"2017-09-30":-0.367057,"2017-12-31":-0.324948,"2018-03-31":-0.292331,"2018-06-30":-0.340097,"2018-09-30":-0.38855,"2018-12-31":-0.38418,"2019-03-31":-0.350152,"2019-06-30":-0.368724,"2019-09-30":-0.401589,"2019-12-31":-0.411885,"2020-03-31":-0.40038,"2020-06-30":-0.602787,"2020-09-30":-0.6037,"2020-12-31":-0.604036,"2021-03-31":-0.602787,"2021-06-30":-0.58645,"2021-09-30":-0.556405,"2021-12-31":-0.537379,"2022-03-31":-0.488655,"2022-06-30":-0.466656,"2022-09-30":-0.44639,"2022-12-31":-0.410722,"2023-03-31":-0.40153,"2023-06-30":-0.407025,"2023-09-30":-0.430962,"2023-12-31":-0.447833,"2024-03-31":-0.449728,"2024-06-30":-0.468849,"2024-09-30":-0.4825,"2024-12-31":-0.486383,"2025-03-31":-0.510245,"2025-06-30":-0.556266,"2025-09-30":-0.575137,"2025-12-31":-0.56609,"2026-03-31":-0.536234,"2026-06-30":-0.543655},"net_debt_capital":{"2011-06-30":-37.851575,"2011-09-30":-37.264274,"2011-12-31":-39.740253,"2012-03-31":-43.086834,"2012-06-30":-45.116131,"2012-09-30":-46.262261,"2012-12-31":-47.408496,"2013-03-31":-43.794506,"2013-06-30":-39.770712,"2013-09-30":-40.132753,"2013-12-31":-40.813071,"2014-03-31":-37.981006,"2014-06-30":-39.590452,"2014-09-30":-42.446435,"2014-12-31":-43.403093,"2015-03-31":-45.021369,"2015-06-30":-48.753255,"2015-09-30":-50.185898,"2015-12-31":-46.641142,"2016-03-31":-45.884532,"2016-06-30":-41.565031,"2016-09-30":-41.559873,"2016-12-31":-42.94047,"2017-03-31":-40.324107,"2017-06-30":-39.005021,"2017-09-30":-36.705671,"2017-12-31":-32.494821,"2018-03-31":-29.233109,"2018-06-30":-34.009701,"2018-09-30":-38.854962,"2018-12-31":-38.418021,"2019-03-31":-35.015217,"2019-06-30":-36.872431,"2019-09-30":-40.158897,"2019-12-31":-41.188547,"2020-03-31":-40.03803,"2020-06-30":-60.278741,"2020-09-30":-60.369979,"2020-12-31":-60.403626,"2021-03-31":-60.278687,"2021-06-30":-58.644985,"2021-09-30":-55.640505,"2021-12-31":-53.737851,"2022-03-31":-48.865494,"2022-06-30":-46.665603,"2022-09-30":-44.639038,"2022-12-31":-41.072167,"2023-03-31":-40.152996,"2023-06-30":-40.702548,"2023-09-30":-43.09618,"2023-12-31":-44.783302,"2024-03-31":-44.972782,"2024-06-30":-46.884906,"2024-09-30":-48.249979,"2024-12-31":-48.638328,"2025-03-31":-51.024456,"2025-06-30":-55.626648,"2025-09-30":-57.51374,"2025-12-31":-56.608958,"2026-03-31":-53.623352,"2026-06-30":-54.365536},"ebitda":{"2012-03-31":18739000,"2012-06-30":14903000,"2012-09-30":13339000,"2012-12-31":7638000,"2013-03-31":-1460000,"2013-06-30":-9229000,"2013-09-30":-10979000,"2013-12-31":-10459000,"2014-03-31":-7453000,"2014-06-30":-5608000,"2014-09-30":-8453000,"2014-12-31":-4958000,"2015-03-31":4051000,"2015-06-30":9767000,"2015-09-30":11453000,"2015-12-31":8875000,"2016-03-31":-372000,"2016-06-30":-1970000,"2016-09-30":2363000,"2016-12-31":2124000,"2017-03-31":6137000,"2017-06-30":6273000,"2017-09-30":4271000,"2017-12-31":7533000,"2018-03-31":12709000,"2018-06-30":21644000,"2018-09-30":34674000,"2018-12-31":41313000,"2019-03-31":42296000,"2019-06-30":36644000,"2019-09-30":29971000,"2019-12-31":24155000,"2020-03-31":17555000,"2020-06-30":17382000,"2020-09-30":17520000,"2020-12-31":28424000,"2021-03-31":45612000,"2021-06-30":63672000,"2021-09-30":69751000,"2021-12-31":67307000,"2022-03-31":57857000,"2022-06-30":49703000,"2022-09-30":41374000,"2022-12-31":40977000,"2023-03-31":47542000,"2023-06-30":55187000,"2023-09-30":68856000,"2023-12-31":68598000,"2024-03-31":42456000,"2024-06-30":25019000,"2024-09-30":14888000,"2024-12-31":17316000,"2025-03-31":33857000,"2025-06-30":79557000,"2025-09-30":95573000,"2025-12-31":102614000,"2026-03-31":119795000,"2026-06-30":109521000},"ebitda_capex":{"2012-06-30":9687000,"2012-09-30":7286000,"2012-12-31":242000,"2013-03-31":-8766000,"2013-06-30":-16383000,"2013-09-30":-17564000,"2013-12-31":-16638000,"2014-03-31":-14015000,"2014-06-30":-12725000,"2014-09-30":-15464000,"2014-12-31":-12086000,"2015-03-31":-2992000,"2015-06-30":2796000,"2015-09-30":3588000,"2015-12-31":-215000,"2016-03-31":-9880000,"2016-06-30":-12382000,"2016-09-30":-7499000,"2016-12-31":-6304000,"2017-03-31":-3052000,"2017-06-30":-3140000,"2017-09-30":-7953000,"2017-12-31":-5012000,"2018-03-31":954000,"2018-06-30":11172000,"2018-09-30":25399000,"2018-12-31":23102000,"2019-03-31":22621000,"2019-06-30":16127000,"2019-09-30":9532000,"2019-12-31":11670000,"2020-03-31":5393000,"2020-06-30":2037000,"2020-09-30":-2680000,"2020-12-31":-229000,"2021-03-31":10694000,"2021-06-30":27961000,"2021-09-30":26993000,"2021-12-31":19546000,"2022-03-31":-3323000,"2022-06-30":-19154000,"2022-09-30":-26724000,"2022-12-31":-22989000,"2023-03-31":-3830000,"2023-06-30":9472000,"2023-09-30":29880000,"2023-12-31":35146000,"2024-03-31":11823000,"2024-06-30":-3217000,"2024-09-30":-14141000,"2024-12-31":-6286000,"2025-03-31":12975000,"2025-06-30":58612000,"2025-09-30":79062000,"2025-12-31":82296000,"2026-03-31":91640000,"2026-06-30":76397000},"ebit":{"2012-03-31":7730000,"2012-06-30":4055000,"2012-09-30":2677000,"2012-12-31":-2785000,"2013-03-31":-11745000,"2013-06-30":-19436000,"2013-09-30":-21087000,"2013-12-31":-20467000,"2014-03-31":-17410000,"2014-06-30":-15442000,"2014-09-30":-18219000,"2014-12-31":-14763000,"2015-03-31":-5714000,"2015-06-30":93000,"2015-09-30":2007000,"2015-12-31":-267000,"2016-03-31":-9306000,"2016-06-30":-10700000,"2016-09-30":-6209000,"2016-12-31":-6314000,"2017-03-31":-2263000,"2017-06-30":-2200000,"2017-09-30":-4373000,"2017-12-31":-1360000,"2018-03-31":3704000,"2018-06-30":12558000,"2018-09-30":25501000,"2018-12-31":32059000,"2019-03-31":32866000,"2019-06-30":26931000,"2019-09-30":19940000,"2019-12-31":13821000,"2020-03-31":6955000,"2020-06-30":6607000,"2020-09-30":6658000,"2020-12-31":17368000,"2021-03-31":34461000,"2021-06-30":52437000,"2021-09-30":58306000,"2021-12-31":55602000,"2022-03-31":45662000,"2022-06-30":36951000,"2022-09-30":27983000,"2022-12-31":27201000,"2023-03-31":32863000,"2023-06-30":39428000,"2023-09-30":52128000,"2023-12-31":51358000,"2024-03-31":24801000,"2024-06-30":7152000,"2024-09-30":-3166000,"2024-12-31":-1310000,"2025-03-31":14656000,"2025-06-30":59827000,"2025-09-30":75348000,"2025-12-31":81828000,"2026-03-31":98861000,"2026-06-30":88354000},"cash_ratio":{"2011-06-30":3.031761,"2011-09-30":3.220617,"2011-12-31":3.604772,"2012-03-31":3.962427,"2012-06-30":4.200838,"2012-09-30":4.309351,"2012-12-31":4.813777,"2013-03-31":3.902656,"2013-06-30":3.362545,"2013-09-30":2.76406,"2013-12-31":2.750036,"2014-03-31":2.188198,"2014-06-30":2.251411,"2014-09-30":1.96831,"2014-12-31":2.394827,"2015-03-31":2.406903,"2015-06-30":2.759106,"2015-09-30":3.115164,"2015-12-31":3.057133,"2016-03-31":2.899107,"2016-06-30":2.382551,"2016-09-30":2.568257,"2016-12-31":2.527107,"2017-03-31":2.156204,"2017-06-30":1.671488,"2017-09-30":1.539885,"2017-12-31":1.577614,"2018-03-31":1.634484,"2018-06-30":1.748435,"2018-09-30":2.222345,"2018-12-31":1.960026,"2019-03-31":2.167507,"2019-06-30":2.155865,"2019-09-30":2.640048,"2019-12-31":2.828867,"2020-03-31":2.349546,"2020-06-30":4.692478,"2020-09-30":5.358308,"2020-12-31":5.230617,"2021-03-31":5.203834,"2021-06-30":4.625269,"2021-09-30":5.370879,"2021-12-31":4.636771,"2022-03-31":4.258535,"2022-06-30":3.4918,"2022-09-30":3.139374,"2022-12-31":2.952966,"2023-03-31":3.593997,"2023-06-30":4.078538,"2023-09-30":4.895107,"2023-12-31":5.483914,"2024-03-31":3.732339,"2024-06-30":3.713132,"2024-09-30":3.802774,"2024-12-31":4.485167,"2025-03-31":3.913496,"2025-06-30":4.584791,"2025-09-30":5.126427,"2025-12-31":6.166547,"2026-03-31":9.64003,"2026-06-30":8.964957},"current_ratio":{"2011-06-30":6.36983,"2011-09-30":6.774038,"2011-12-31":7.235512,"2012-03-31":7.393306,"2012-06-30":7.518082,"2012-09-30":7.721462,"2012-12-31":8.315571,"2013-03-31":7.063019,"2013-06-30":6.626777,"2013-09-30":5.567195,"2013-12-31":5.738272,"2014-03-31":5.026499,"2014-06-30":4.937333,"2014-09-30":4.185888,"2014-12-31":4.900376,"2015-03-31":4.869997,"2015-06-30":5.130061,"2015-09-30":5.564192,"2015-12-31":5.606815,"2016-03-31":5.353321,"2016-06-30":4.909103,"2016-09-30":5.25815,"2016-12-31":5.028659,"2017-03-31":4.64,"2017-06-30":3.897094,"2017-09-30":3.779225,"2017-12-31":4.23855,"2018-03-31":4.864004,"2018-06-30":4.696359,"2018-09-30":5.23287,"2018-12-31":4.585255,"2019-03-31":5.329385,"2019-06-30":5.116416,"2019-09-30":5.720814,"2019-12-31":5.982827,"2020-03-31":5.258092,"2020-06-30":7.363678,"2020-09-30":8.152587,"2020-12-31":7.82297,"2021-03-31":7.743761,"2021-06-30":7.011873,"2021-09-30":8.213117,"2021-12-31":7.267024,"2022-03-31":6.953067,"2022-06-30":5.926211,"2022-09-30":5.564925,"2022-12-31":5.6175,"2023-03-31":6.826092,"2023-06-30":7.579358,"2023-09-30":8.573851,"2023-12-31":9.517218,"2024-03-31":6.683182,"2024-06-30":6.417463,"2024-09-30":6.406389,"2024-12-31":7.490036,"2025-03-31":6.43613,"2025-06-30":6.971574,"2025-09-30":7.552986,"2025-12-31":8.991947,"2026-03-31":14.295536,"2026-06-30":13.249254},"quick_ratio":{"2011-06-30":4.530023,"2011-09-30":4.759594,"2011-12-31":5.179366,"2012-03-31":5.560209,"2012-06-30":5.691542,"2012-09-30":5.899731,"2012-12-31":6.360319,"2013-03-31":5.199388,"2013-06-30":4.662517,"2013-09-30":4.043411,"2013-12-31":4.090293,"2014-03-31":3.552611,"2014-06-30":3.435998,"2014-09-30":2.970179,"2014-12-31":3.622576,"2015-03-31":3.730635,"2015-06-30":3.905514,"2015-09-30":4.233373,"2015-12-31":4.318334,"2016-03-31":4.032773,"2016-06-30":3.614809,"2016-09-30":3.875379,"2016-12-31":3.661583,"2017-03-31":3.379796,"2017-06-30":2.779594,"2017-09-30":2.603826,"2017-12-31":2.807712,"2018-03-31":3.228984,"2018-06-30":3.209443,"2018-09-30":3.690268,"2018-12-31":3.173232,"2019-03-31":3.524518,"2019-06-30":3.318123,"2019-09-30":3.939678,"2019-12-31":4.102339,"2020-03-31":3.521579,"2020-06-30":5.849519,"2020-09-30":6.440892,"2020-12-31":6.242613,"2021-03-31":6.316223,"2021-06-30":5.730438,"2021-09-30":6.569518,"2021-12-31":5.75907,"2022-03-31":5.321065,"2022-06-30":4.409096,"2022-09-30":4.013953,"2022-12-31":3.966599,"2023-03-31":4.731666,"2023-06-30":5.355511,"2023-09-30":6.241205,"2023-12-31":6.675496,"2024-03-31":4.631264,"2024-06-30":4.521803,"2024-09-30":4.634437,"2024-12-31":5.341653,"2025-03-31":4.78401,"2025-06-30":5.330796,"2025-09-30":5.879755,"2025-12-31":7.096049,"2026-03-31":11.247365,"2026-06-30":10.524973},"cfo_avg_cl":{"2012-06-30":1.042259,"2012-09-30":0.942724,"2012-12-31":0.919041,"2013-03-31":0.4223,"2013-06-30":0.007118,"2013-09-30":0.012008,"2013-12-31":-0.245421,"2014-03-31":-0.360221,"2014-06-30":-0.131701,"2014-09-30":-0.022616,"2014-12-31":0.100018,"2015-03-31":0.489535,"2015-06-30":0.718335,"2015-09-30":0.555204,"2015-12-31":0.52411,"2016-03-31":0.245716,"2016-06-30":-0.207764,"2016-09-30":-0.141072,"2016-12-31":0.025404,"2017-03-31":0.001375,"2017-06-30":0.143789,"2017-09-30":0.103946,"2017-12-31":-0.098044,"2018-03-31":-0.076228,"2018-06-30":0.21969,"2018-09-30":0.631983,"2018-12-31":1.129744,"2019-03-31":1.22662,"2019-06-30":1.027627,"2019-09-30":0.971965,"2019-12-31":0.673796,"2020-03-31":0.710263,"2020-06-30":0.5524,"2020-09-30":0.612134,"2020-12-31":0.986386,"2021-03-31":1.368127,"2021-06-30":1.332512,"2021-09-30":1.478521,"2021-12-31":1.215186,"2022-03-31":0.89262,"2022-06-30":0.727584,"2022-09-30":0.677305,"2022-12-31":0.403706,"2023-03-31":0.551515,"2023-06-30":0.670462,"2023-09-30":0.972532,"2023-12-31":1.371033,"2024-03-31":1.137924,"2024-06-30":1.078379,"2024-09-30":1.06513,"2024-12-31":0.959383,"2025-03-31":0.978775,"2025-06-30":1.666436,"2025-09-30":1.899291,"2025-12-31":2.195169,"2026-03-31":1.963995,"2026-06-30":1.356403},"cfo_liab":{"2012-06-30":0.975478,"2012-09-30":0.839315,"2012-12-31":0.836471,"2013-03-31":0.378826,"2013-06-30":0.006427,"2013-09-30":0.010128,"2013-12-31":-0.201262,"2014-03-31":-0.290002,"2014-06-30":-0.106522,"2014-09-30":-0.019187,"2014-12-31":0.087675,"2015-03-31":0.44376,"2015-06-30":0.658382,"2015-09-30":0.57709,"2015-12-31":0.534343,"2016-03-31":0.257857,"2016-06-30":-0.203586,"2016-09-30":-0.137425,"2016-12-31":0.023601,"2017-03-31":0.001224,"2017-06-30":0.122006,"2017-09-30":0.085215,"2017-12-31":-0.084081,"2018-03-31":-0.070724,"2018-06-30":0.212098,"2018-09-30":0.622615,"2018-12-31":0.978176,"2019-03-31":1.016059,"2019-06-30":0.906165,"2019-09-30":0.848667,"2019-12-31":0.637203,"2020-03-31":0.589559,"2020-06-30":0.449893,"2020-09-30":0.494863,"2020-12-31":0.770606,"2021-03-31":1.133329,"2021-06-30":1.142267,"2021-09-30":1.263227,"2021-12-31":1.021463,"2022-03-31":0.721763,"2022-06-30":0.58221,"2022-09-30":0.487965,"2022-12-31":0.316117,"2023-03-31":0.447622,"2023-06-30":0.61507,"2023-09-30":0.974201,"2023-12-31":1.385768,"2024-03-31":0.916875,"2024-06-30":0.838289,"2024-09-30":0.799299,"2024-12-31":0.717834,"2025-03-31":0.809565,"2025-06-30":1.394646,"2025-09-30":1.676684,"2025-12-31":1.885402,"2026-03-31":2.27516,"2026-06-30":1.416734},"cfo_capex":{"2012-06-30":4.25556,"2012-09-30":3.148852,"2012-12-31":2.330719,"2013-03-31":1.099507,"2013-06-30":0.018731,"2013-09-30":0.038117,"2013-12-31":-0.759022,"2014-03-31":-1.141268,"2014-06-30":-0.378671,"2014-09-30":-0.079732,"2014-12-31":0.307379,"2015-03-31":1.667045,"2015-06-30":2.393918,"2015-09-30":1.740369,"2015-12-31":1.261496,"2016-03-31":0.585086,"2016-06-30":-0.462351,"2016-09-30":-0.310789,"2016-12-31":0.064547,"2017-03-31":0.003374,"2017-06-30":0.408584,"2017-09-30":0.226276,"2017-12-31":-0.196413,"2018-03-31":-0.1641,"2018-06-30":0.646199,"2018-09-30":2.128302,"2018-12-31":1.986217,"2019-03-31":1.771944,"2019-06-30":1.602671,"2019-09-30":1.461324,"2019-12-31":1.779015,"2020-03-31":1.925835,"2020-06-30":1.35132,"2020-09-30":1.041931,"2020-12-31":1.212508,"2021-03-31":1.529985,"2021-06-30":1.710761,"2021-09-30":1.393751,"2021-12-31":1.139926,"2022-03-31":0.674338,"2022-06-30":0.577095,"2022-09-30":0.531983,"2022-12-31":0.358612,"2023-03-31":0.554135,"2023-06-30":0.80245,"2023-09-30":1.383492,"2023-12-31":2.227909,"2024-03-31":2.187086,"2024-06-30":2.249717,"2024-09-30":2.144717,"2024-12-31":2.154139,"2025-03-31":3.274974,"2025-06-30":5.636047,"2025-09-30":8.113197,"2025-12-31":6.868196,"2026-03-31":4.10151,"2026-06-30":2.54776},"wc":{"2011-06-30":123592000,"2011-09-30":119921000,"2011-12-31":124386000,"2012-03-31":126255000,"2012-06-30":127611000,"2012-09-30":132191000,"2012-12-31":128498000,"2013-03-31":110929000,"2013-06-30":101704000,"2013-09-30":101104000,"2013-12-31":97869000,"2014-03-31":93753000,"2014-06-30":89972000,"2014-09-30":86962000,"2014-12-31":90321000,"2015-03-31":95527000,"2015-06-30":97519000,"2015-09-30":100467000,"2015-12-31":94905000,"2016-03-31":89661000,"2016-06-30":88850000,"2016-09-30":91299000,"2016-12-31":89545000,"2017-03-31":89180000,"2017-06-30":89132000,"2017-09-30":88321000,"2017-12-31":90796000,"2018-03-31":100893000,"2018-06-30":113992000,"2018-09-30":129911000,"2018-12-31":129062000,"2019-03-31":133055000,"2019-06-30":136488000,"2019-09-30":145250000,"2019-12-31":149136000,"2020-03-31":149970000,"2020-06-30":266759000,"2020-09-30":271784000,"2020-12-31":276419000,"2021-03-31":289159000,"2021-06-30":299253000,"2021-09-30":307387000,"2021-12-31":307667000,"2022-03-31":295034000,"2022-06-30":292878000,"2022-09-30":293794000,"2022-12-31":298055000,"2023-03-31":312698000,"2023-06-30":328810000,"2023-09-30":352434000,"2023-12-31":376197000,"2024-03-31":364184000,"2024-06-30":367499000,"2024-09-30":380453000,"2024-12-31":401214000,"2025-03-31":411303000,"2025-06-30":440941000,"2025-09-30":463224000,"2025-12-31":522042000,"2026-03-31":557535000,"2026-06-30":619751000},"wc_assets":{"2011-06-30":57.457927,"2011-09-30":57.658762,"2011-12-31":59.760451,"2012-03-31":60.576037,"2012-06-30":61.104088,"2012-09-30":63.008403,"2012-12-31":63.43043,"2013-03-31":59.054104,"2013-06-30":57.373017,"2013-09-30":55.896239,"2013-12-31":59.085366,"2014-03-31":57.486142,"2014-06-30":56.845723,"2014-09-30":54.789912,"2014-12-31":58.06856,"2015-03-31":59.233102,"2015-06-30":60.276166,"2015-09-30":61.532384,"2015-12-31":60.239931,"2016-03-31":59.022448,"2016-06-30":57.639038,"2016-09-30":58.888144,"2016-12-31":58.120818,"2017-03-31":56.958185,"2017-06-30":54.476668,"2017-09-30":53.181074,"2017-12-31":54.787478,"2018-03-31":58.108046,"2018-06-30":59.730773,"2018-09-30":62.557966,"2018-12-31":58.381132,"2019-03-31":59.134504,"2019-06-30":59.187435,"2019-09-30":61.052499,"2019-12-31":61.952336,"2020-03-31":60.784274,"2020-06-30":71.568196,"2020-09-30":71.499715,"2020-12-31":69.760675,"2021-03-31":69.239574,"2021-06-30":67.040567,"2021-09-30":66.993658,"2021-12-31":64.472711,"2022-03-31":60.291121,"2022-06-30":57.051637,"2022-09-30":55.737599,"2022-12-31":55.513959,"2023-03-31":57.454318,"2023-06-30":58.646847,"2023-09-30":60.334341,"2023-12-31":63.238397,"2024-03-31":60.184064,"2024-06-30":59.928021,"2024-09-30":60.125766,"2024-12-31":62.580367,"2025-03-31":61.846541,"2025-06-30":63.58115,"2025-09-30":65.220128,"2025-12-31":66.431841,"2026-03-31":69.269246,"2026-06-30":69.310818},"cash_assets":{"2011-06-30":32.44026,"2011-09-30":32.160647,"2011-12-31":34.547734,"2012-03-31":37.543661,"2012-06-30":39.380967,"2012-09-30":40.396761,"2012-12-31":41.738366,"2013-03-31":38.012063,"2013-06-30":34.28594,"2013-09-30":33.828326,"2013-12-31":34.292441,"2014-03-31":31.240803,"2014-06-30":32.505023,"2014-09-30":33.85039,"2014-12-31":35.654036,"2015-03-31":36.839397,"2015-06-30":40.267759,"2015-09-30":41.997244,"2015-12-31":39.97588,"2016-03-31":39.306168,"2016-06-30":35.130296,"2016-09-30":35.517744,"2016-12-31":36.458164,"2017-03-31":33.739965,"2017-06-30":31.430492,"2017-09-30":29.466028,"2017-12-31":26.688953,"2018-03-31":24.579854,"2018-06-30":28.253591,"2018-09-30":32.844244,"2018-12-31":31.916424,"2019-03-31":29.605696,"2019-06-30":30.997862,"2019-09-30":34.142743,"2019-12-31":35.171792,"2020-03-31":33.539771,"2020-06-30":52.773291,"2020-09-30":53.563489,"2020-12-31":53.479844,"2021-03-31":53.428827,"2021-06-30":51.578042,"2021-09-30":49.883399,"2021-12-31":47.701302,"2022-03-31":43.129341,"2022-06-30":40.439383,"2022-09-30":38.33167,"2022-12-31":35.502076,"2023-03-31":35.442394,"2023-06-30":36.355124,"2023-09-30":38.995095,"2023-12-31":40.716808,"2024-03-31":39.524918,"2024-06-30":41.074696,"2024-09-30":42.291573,"2024-12-31":43.248357,"2025-03-31":44.523621,"2025-06-30":48.815661,"2025-09-30":51.021968,"2025-12-31":51.258477,"2026-03-31":50.224195,"2026-06-30":50.727049},"liab_equity":{"2011-06-30":0.143668,"2011-09-30":0.134335,"2011-12-31":0.129492,"2012-03-31":0.126975,"2012-06-30":0.124826,"2012-09-30":0.123958,"2012-12-31":0.115547,"2013-03-31":0.130059,"2013-06-30":0.136441,"2013-09-30":0.162543,"2013-12-31":0.167435,"2014-03-31":0.192507,"2014-06-30":0.194693,"2014-09-30":0.230178,"2014-12-31":0.195583,"2015-03-31":0.200494,"2015-06-30":0.189683,"2015-09-30":0.173595,"2015-12-31":0.158926,"2016-03-31":0.165787,"2016-06-30":0.181494,"2016-09-30":0.168327,"2016-12-31":0.176211,"2017-03-31":0.193319,"2017-06-30":0.239097,"2017-09-30":0.243467,"2017-12-31":0.215297,"2018-03-31":0.186825,"2018-06-30":0.201239,"2018-09-30":0.180614,"2018-12-31":0.201344,"2019-03-31":0.180359,"2019-06-30":0.187179,"2019-09-30":0.173996,"2019-12-31":0.169569,"2020-03-31":0.192219,"2020-06-30":0.141243,"2020-09-30":0.126107,"2020-12-31":0.12851,"2021-03-31":0.127346,"2021-06-30":0.136235,"2021-09-30":0.114684,"2021-12-31":0.125827,"2022-03-31":0.132344,"2022-06-30":0.153423,"2022-09-30":0.164024,"2022-12-31":0.15636,"2023-03-31":0.13238,"2023-06-30":0.119099,"2023-09-30":0.104723,"2023-12-31":0.099434,"2024-03-31":0.137399,"2024-06-30":0.141049,"2024-09-30":0.140442,"2024-12-31":0.124242,"2025-03-31":0.145569,"2025-06-30":0.139079,"2025-09-30":0.1268,"2025-12-31":0.104018,"2026-03-31":0.067328,"2026-06-30":0.071397},"altman_z":{"2012-03-31":9.182955,"2012-06-30":8.324836,"2012-09-30":8.087926,"2012-12-31":4726.206159,"2013-03-31":6.473296,"2013-06-30":7.656518,"2013-09-30":7.656501,"2013-12-31":11.889775,"2014-03-31":8.618915,"2014-06-30":7.765878,"2014-09-30":7.597192,"2015-03-31":11.936531,"2021-12-31":19.357129,"2022-03-31":32.631209,"2022-06-30":26.12854,"2022-09-30":23.666818,"2022-12-31":22.162811,"2023-03-31":22.170263,"2023-06-30":26.737995,"2023-09-30":31.127994,"2023-12-31":24.986478,"2024-03-31":16.257168,"2024-06-30":13.79017,"2024-09-30":16.471951,"2024-12-31":20.369321,"2025-03-31":17.032752,"2025-06-30":16.912095,"2025-09-30":19.370581,"2025-12-31":42.848235,"2026-03-31":89.929425,"2026-06-30":180.517105},"ar_turnover":{"2012-06-30":7.295418,"2012-09-30":7.167312,"2012-12-31":7.46076,"2013-03-31":7.264554,"2013-06-30":7.295964,"2013-09-30":6.521116,"2013-12-31":7.262252,"2014-03-31":7.584496,"2014-06-30":8.580588,"2014-09-30":7.913128,"2014-12-31":8.045443,"2015-03-31":7.340171,"2015-06-30":8.839373,"2015-09-30":8.834895,"2015-12-31":8.093434,"2016-03-31":7.218478,"2016-06-30":7.227191,"2016-09-30":7.735144,"2016-12-31":7.823743,"2017-03-31":7.827742,"2017-06-30":6.875459,"2017-09-30":7.023109,"2017-12-31":7.632112,"2018-03-31":6.664721,"2018-06-30":6.446758,"2018-09-30":7.006353,"2018-12-31":7.451894,"2019-03-31":6.999748,"2019-06-30":6.719103,"2019-09-30":6.434036,"2019-12-31":6.430699,"2020-03-31":6.282006,"2020-06-30":6.159515,"2020-09-30":6.789665,"2020-12-31":7.497434,"2021-03-31":7.237255,"2021-06-30":6.696408,"2021-09-30":7.664288,"2021-12-31":7.479271,"2022-03-31":7.151541,"2022-06-30":6.675795,"2022-09-30":7.150558,"2022-12-31":6.622289,"2023-03-31":7.1863,"2023-06-30":6.982003,"2023-09-30":7.027959,"2023-12-31":6.861918,"2024-03-31":6.591918,"2024-06-30":6.239258,"2024-09-30":5.868854,"2024-12-31":6.801694,"2025-03-31":5.979752,"2025-06-30":7.719452,"2025-09-30":7.9015,"2025-12-31":7.9656,"2026-03-31":7.079105,"2026-06-30":7.074007},"dso":{"2012-06-30":50.0314,"2012-09-30":50.925644,"2012-12-31":48.922632,"2013-03-31":50.243967,"2013-06-30":50.027656,"2013-09-30":55.972014,"2013-12-31":50.259892,"2014-03-31":48.124492,"2014-06-30":42.537879,"2014-09-30":46.125882,"2014-12-31":45.367296,"2015-03-31":49.72636,"2015-06-30":41.292519,"2015-09-30":41.313449,"2015-12-31":45.098288,"2016-03-31":50.564677,"2016-06-30":50.503716,"2016-09-30":47.187225,"2016-12-31":46.652861,"2017-03-31":46.629028,"2017-06-30":53.087365,"2017-09-30":51.971284,"2017-12-31":47.824244,"2018-03-31":54.765983,"2018-06-30":56.617606,"2018-09-30":52.095578,"2018-12-31":48.980839,"2019-03-31":52.144734,"2019-06-30":54.322725,"2019-09-30":56.729554,"2019-12-31":56.758994,"2020-03-31":58.102458,"2020-06-30":59.257915,"2020-09-30":53.758175,"2020-12-31":48.683322,"2021-03-31":50.433486,"2021-06-30":54.506832,"2021-09-30":47.62347,"2021-12-31":48.801549,"2022-03-31":51.037955,"2022-06-30":54.675135,"2022-09-30":51.044965,"2022-12-31":55.116894,"2023-03-31":50.791091,"2023-06-30":52.277261,"2023-09-30":51.935421,"2023-12-31":53.192128,"2024-03-31":55.370831,"2024-06-30":58.500542,"2024-09-30":62.192717,"2024-12-31":53.663106,"2025-03-31":61.039322,"2025-06-30":47.283149,"2025-09-30":46.193759,"2025-12-31":45.822033,"2026-03-31":51.560191,"2026-06-30":51.597346},"inv_turnover":{"2012-06-30":4.02774,"2012-09-30":3.886081,"2012-12-31":3.861263,"2013-03-31":3.810259,"2013-06-30":3.839759,"2013-09-30":3.954212,"2013-12-31":3.945651,"2014-03-31":4.131187,"2014-06-30":4.320782,"2014-09-30":4.485046,"2014-12-31":4.591282,"2015-03-31":4.904375,"2015-06-30":4.834741,"2015-09-30":4.66115,"2015-12-31":4.849347,"2016-03-31":4.583298,"2016-06-30":4.307722,"2016-09-30":4.204691,"2016-12-31":4.312982,"2017-03-31":4.38822,"2017-06-30":4.112669,"2017-09-30":4.000993,"2017-12-31":3.965554,"2018-03-31":3.929084,"2018-06-30":3.790278,"2018-09-30":3.730702,"2018-12-31":3.630638,"2019-03-31":3.35358,"2019-06-30":3.067843,"2019-09-30":3.145943,"2019-12-31":2.900069,"2020-03-31":2.695648,"2020-06-30":2.67957,"2020-09-30":2.867538,"2020-12-31":3.102296,"2021-03-31":3.218255,"2021-06-30":3.161025,"2021-09-30":2.887858,"2021-12-31":2.908139,"2022-03-31":2.930899,"2022-06-30":2.818881,"2022-09-30":2.683204,"2022-12-31":2.590143,"2023-03-31":2.41798,"2023-06-30":2.270978,"2023-09-30":2.123375,"2023-12-31":1.924429,"2024-03-31":1.707772,"2024-06-30":1.660772,"2024-09-30":1.659879,"2024-12-31":1.646763,"2025-03-31":1.763631,"2025-06-30":1.87459,"2025-09-30":1.93115,"2025-12-31":1.958454,"2026-03-31":2.009589,"2026-06-30":2.056045},"dio":{"2012-06-30":90.62154,"2012-09-30":93.924968,"2012-12-31":94.528658,"2013-03-31":95.794015,"2013-06-30":95.058051,"2013-09-30":92.306634,"2013-12-31":92.506926,"2014-03-31":88.352337,"2014-06-30":84.475447,"2014-09-30":81.381548,"2014-12-31":79.498488,"2015-03-31":74.423351,"2015-06-30":75.49525,"2015-09-30":78.30686,"2015-12-31":75.267866,"2016-03-31":79.636984,"2016-06-30":84.731556,"2016-09-30":86.807799,"2016-12-31":84.628224,"2017-03-31":83.177233,"2017-06-30":88.750161,"2017-09-30":91.227361,"2017-12-31":92.042636,"2018-03-31":92.896981,"2018-06-30":96.299012,"2018-09-30":97.836812,"2018-12-31":100.533288,"2019-03-31":108.838899,"2019-06-30":118.976092,"2019-09-30":116.022431,"2019-12-31":125.859058,"2020-03-31":135.403434,"2020-06-30":136.215873,"2020-09-30":127.286911,"2020-12-31":117.654803,"2021-03-31":113.415495,"2021-06-30":115.468881,"2021-09-30":126.391256,"2021-12-31":125.509801,"2022-03-31":124.535164,"2022-06-30":129.484009,"2022-09-30":136.031406,"2022-12-31":140.918863,"2023-03-31":150.95243,"2023-06-30":160.72369,"2023-09-30":171.896167,"2023-12-31":189.666679,"2024-03-31":213.728818,"2024-06-30":219.777255,"2024-09-30":219.895553,"2024-12-31":221.646907,"2025-03-31":206.959441,"2025-06-30":194.709242,"2025-09-30":189.006508,"2025-12-31":186.371487,"2026-03-31":181.629172,"2026-06-30":177.525294},"ap_turnover":{"2012-06-30":14.334255,"2012-09-30":16.043358,"2012-12-31":16.955958,"2013-03-31":16.476868,"2013-06-30":16.918181,"2013-09-30":13.410264,"2013-12-31":15.195429,"2014-03-31":16.795431,"2014-06-30":16.11726,"2014-09-30":13.169248,"2014-12-31":15.486905,"2015-03-31":14.600581,"2015-06-30":14.201955,"2015-09-30":13.973427,"2015-12-31":15.670173,"2016-03-31":12.240201,"2016-06-30":12.174418,"2016-09-30":13.245229,"2016-12-31":14.486784,"2017-03-31":13.06662,"2017-06-30":12.008144,"2017-09-30":12.419247,"2017-12-31":15.153306,"2018-03-31":12.732793,"2018-06-30":12.587289,"2018-09-30":11.720322,"2018-12-31":12.076545,"2019-03-31":13.452355,"2019-06-30":13.409112,"2019-09-30":12.502155,"2019-12-31":11.132305,"2020-03-31":11.491408,"2020-06-30":11.157485,"2020-09-30":13.906655,"2020-12-31":14.280809,"2021-03-31":11.619191,"2021-06-30":9.447466,"2021-09-30":11.603926,"2021-12-31":10.261342,"2022-03-31":9.643732,"2022-06-30":7.302534,"2022-09-30":9.99438,"2022-12-31":10.070974,"2023-03-31":11.133631,"2023-06-30":9.095086,"2023-09-30":11.070826,"2023-12-31":11.667007,"2024-03-31":12.836361,"2024-06-30":12.981518,"2024-09-30":11.688115,"2024-12-31":16.802803,"2025-03-31":12.68821,"2025-06-30":13.190411,"2025-09-30":12.292271,"2025-12-31":18.383222,"2026-03-31":11.564154,"2026-06-30":11.047071},"dpo":{"2012-06-30":25.463478,"2012-09-30":22.750848,"2012-12-31":21.526357,"2013-03-31":22.152268,"2013-06-30":21.574423,"2013-09-30":27.217958,"2013-12-31":24.020381,"2014-03-31":21.732101,"2014-06-30":22.646529,"2014-09-30":27.716084,"2014-12-31":23.568299,"2015-03-31":24.999006,"2015-06-30":25.700687,"2015-09-30":26.121007,"2015-12-31":23.29266,"2016-03-31":29.819773,"2016-06-30":29.980899,"2016-09-30":27.557092,"2016-12-31":25.195377,"2017-03-31":27.933772,"2017-06-30":30.396037,"2017-09-30":29.389865,"2017-12-31":24.087153,"2018-03-31":28.666138,"2018-06-30":28.997506,"2018-09-30":31.14249,"2018-12-31":30.223877,"2019-03-31":27.132797,"2019-06-30":27.220297,"2019-09-30":29.194967,"2019-12-31":32.78746,"2020-03-31":31.76286,"2020-06-30":32.713465,"2020-09-30":26.246427,"2020-12-31":25.558775,"2021-03-31":31.413546,"2021-06-30":38.634698,"2021-09-30":31.45487,"2021-12-31":35.570395,"2022-03-31":37.848417,"2022-06-30":49.982653,"2022-09-30":36.520524,"2022-12-31":36.24277,"2023-03-31":32.783553,"2023-06-30":40.13156,"2023-09-30":32.969537,"2023-12-31":31.284802,"2024-03-31":28.43485,"2024-06-30":28.116897,"2024-09-30":31.228303,"2024-12-31":21.722567,"2025-03-31":28.766863,"2025-06-30":27.671618,"2025-09-30":29.693456,"2025-12-31":19.855062,"2026-03-31":31.563053,"2026-06-30":33.040431},"ccc":{"2012-06-30":115.189461,"2012-09-30":122.099764,"2012-12-31":121.924934,"2013-03-31":123.885714,"2013-06-30":123.511284,"2013-09-30":121.06069,"2013-12-31":118.746436,"2014-03-31":114.744729,"2014-06-30":104.366797,"2014-09-30":99.791346,"2014-12-31":101.297484,"2015-03-31":99.150705,"2015-06-30":91.087082,"2015-09-30":93.499302,"2015-12-31":97.073495,"2016-03-31":100.381889,"2016-06-30":105.254373,"2016-09-30":106.437932,"2016-12-31":106.085707,"2017-03-31":101.872489,"2017-06-30":111.441489,"2017-09-30":113.80878,"2017-12-31":115.779726,"2018-03-31":118.996826,"2018-06-30":123.919111,"2018-09-30":118.789901,"2018-12-31":119.29025,"2019-03-31":133.850836,"2019-06-30":146.07852,"2019-09-30":143.557018,"2019-12-31":149.830592,"2020-03-31":161.743032,"2020-06-30":162.760323,"2020-09-30":154.798658,"2020-12-31":140.77935,"2021-03-31":132.435435,"2021-06-30":131.341015,"2021-09-30":142.559856,"2021-12-31":138.740955,"2022-03-31":137.724701,"2022-06-30":134.176492,"2022-09-30":150.555847,"2022-12-31":159.792988,"2023-03-31":168.959968,"2023-06-30":172.869391,"2023-09-30":190.862051,"2023-12-31":211.574004,"2024-03-31":240.664799,"2024-06-30":250.160899,"2024-09-30":250.859967,"2024-12-31":253.587446,"2025-03-31":239.231901,"2025-06-30":214.320773,"2025-09-30":205.50681,"2025-12-31":212.338458,"2026-03-31":201.626309,"2026-06-30":196.082209},"inv_to_cash":{"2012-06-30":140.65294,"2012-09-30":144.850612,"2012-12-31":143.45129,"2013-03-31":146.037983,"2013-06-30":145.085707,"2013-09-30":148.278648,"2013-12-31":142.766817,"2014-03-31":136.476829,"2014-06-30":127.013326,"2014-09-30":127.50743,"2014-12-31":124.865783,"2015-03-31":124.149711,"2015-06-30":116.787769,"2015-09-30":119.620309,"2015-12-31":120.366154,"2016-03-31":130.201662,"2016-06-30":135.235272,"2016-09-30":133.995025,"2016-12-31":131.281085,"2017-03-31":129.806261,"2017-06-30":141.837526,"2017-09-30":143.198645,"2017-12-31":139.86688,"2018-03-31":147.662964,"2018-06-30":152.916618,"2018-09-30":149.932391,"2018-12-31":149.514127,"2019-03-31":160.983633,"2019-06-30":173.298817,"2019-09-30":172.751985,"2019-12-31":182.618052,"2020-03-31":193.505892,"2020-06-30":195.473788,"2020-09-30":181.045086,"2020-12-31":166.338126,"2021-03-31":163.848981,"2021-06-30":169.975713,"2021-09-30":174.014726,"2021-12-31":174.31135,"2022-03-31":175.573119,"2022-06-30":184.159144,"2022-09-30":187.076371,"2022-12-31":196.035757,"2023-03-31":201.743521,"2023-06-30":213.000951,"2023-09-30":223.831588,"2023-12-31":242.858807,"2024-03-31":269.099648,"2024-06-30":278.277796,"2024-09-30":282.08827,"2024-12-31":275.310013,"2025-03-31":267.998763,"2025-06-30":241.992391,"2025-09-30":235.200267,"2025-12-31":232.193519,"2026-03-31":233.189363,"2026-06-30":229.12264},"inventories":{"2011-06-30":36177000,"2011-09-30":36461000,"2011-12-31":35752000,"2012-03-31":31489000,"2012-06-30":30730000,"2012-09-30":30762000,"2012-12-31":29955000,"2013-03-31":29921000,"2013-06-30":28668000,"2013-09-30":27987000,"2013-12-31":29696000,"2014-03-31":29521000,"2014-06-30":29228000,"2014-09-30":28119000,"2014-12-31":26328000,"2015-03-31":24837000,"2015-06-30":25462000,"2015-09-30":26259000,"2015-12-31":23442000,"2016-03-31":24150000,"2016-06-30":26130000,"2016-09-30":26562000,"2016-12-31":27136000,"2017-03-31":27429000,"2017-06-30":30514000,"2017-09-30":33883000,"2017-12-31":36499000,"2018-03-31":38959000,"2018-06-30":41753000,"2018-09-30":43444000,"2018-12-31":47370000,"2019-03-31":51589000,"2019-06-30":54572000,"2019-09-30":49688000,"2019-12-31":49187000,"2020-03-31":53352000,"2020-06-30":55630000,"2020-09-30":58169000,"2020-12-31":57269000,"2021-03-31":54256000,"2021-06-30":57129000,"2021-09-30":63409000,"2021-12-31":67322000,"2022-03-31":73861000,"2022-06-30":83055000,"2022-09-30":94336000,"2022-12-31":101410000,"2023-03-31":107382000,"2023-06-30":106606000,"2023-09-30":104570000,"2023-12-31":106579000,"2024-03-31":112316000,"2024-06-30":109084000,"2024-09-30":105761000,"2024-12-31":106032000,"2025-03-31":98515000,"2025-06-30":95493000,"2025-09-30":92294000,"2025-12-31":91340000,"2026-03-31":94830000,"2026-06-30":104489000},"asset_turnover":{"2012-06-30":1.09565,"2012-09-30":1.084936,"2012-12-31":1.064014,"2013-03-31":1.013382,"2013-06-30":0.995483,"2013-09-30":0.994817,"2013-12-31":1.081742,"2014-03-31":1.199364,"2014-06-30":1.29309,"2014-09-30":1.297149,"2014-12-31":1.405627,"2015-03-31":1.458344,"2015-06-30":1.495171,"2015-09-30":1.42571,"2015-12-31":1.406599,"2016-03-31":1.291283,"2016-06-30":1.259913,"2016-09-30":1.279175,"2016-12-31":1.285445,"2017-03-31":1.353179,"2017-06-30":1.343658,"2017-09-30":1.352442,"2017-12-31":1.424868,"2018-03-31":1.445404,"2018-06-30":1.439516,"2018-09-30":1.478409,"2018-12-31":1.505822,"2019-03-31":1.463377,"2019-06-30":1.332721,"2019-09-30":1.22795,"2019-12-31":1.138934,"2020-03-31":1.105096,"2020-06-30":0.888588,"2020-09-30":0.891217,"2020-12-31":0.931215,"2021-03-31":0.969287,"2021-06-30":0.84625,"2021-09-30":0.842447,"2021-12-31":0.822867,"2022-03-31":0.791316,"2022-06-30":0.762004,"2022-09-30":0.778689,"2022-12-31":0.787056,"2023-03-31":0.790657,"2023-06-30":0.769399,"2023-09-30":0.752135,"2023-12-31":0.715786,"2024-03-31":0.680572,"2024-06-30":0.630758,"2024-09-30":0.584345,"2024-12-31":0.580998,"2025-03-31":0.581274,"2025-06-30":0.649471,"2025-09-30":0.657632,"2025-12-31":0.634502,"2026-03-31":0.641807,"2026-06-30":0.597111},"mcap":{"2011-06-30":460529710.41,"2011-09-30":262876923.75,"2011-12-31":239143848.12,"2012-03-31":240344616,"2012-06-30":208498954.38,"2012-09-30":200391992.59,"2012-12-31":162236395800,"2013-03-31":139717952.08,"2013-06-30":183379219.65,"2013-09-30":221129442.94,"2013-12-31":367716214.69,"2014-03-31":262737531.63,"2014-06-30":217763049.99,"2014-09-30":247404261.26,"2015-03-31":397939497.75,"2021-12-31":1493058521.64,"2022-03-31":2879866412.5,"2022-06-30":2713933350,"2022-09-30":2656627940,"2022-12-31":2413065937.5,"2023-03-31":2106784550,"2023-06-30":2424195000,"2023-09-30":2647974127.5,"2023-12-31":2022490995,"2024-03-31":1717224560,"2024-06-30":1488676750,"2024-09-30":1889890050,"2024-12-31":2172479280,"2025-03-31":2114689900,"2025-06-30":2053016280,"2025-09-30":2247319140,"2025-12-31":4981292600,"2026-03-31":7388209500,"2026-06-30":17677714605},"ev_cash":{"2011-06-30":69779000,"2011-09-30":66889000,"2011-12-31":71908000,"2012-03-31":78250000,"2012-06-30":82244000,"2012-09-30":84752000,"2012-12-31":84554000,"2013-03-31":71403000,"2013-06-30":60778000,"2013-09-30":61188000,"2013-12-31":56802000,"2014-03-31":50950000,"2014-06-30":51447000,"2014-09-30":53727000,"2014-12-31":55457000,"2015-03-31":59412000,"2015-06-30":65148000,"2015-09-30":68571000,"2015-12-31":62980000,"2016-03-31":59710000,"2016-06-30":54153000,"2016-09-30":55066000,"2016-12-31":56170000,"2017-03-31":52827000,"2017-06-30":51425000,"2017-09-30":48936000,"2017-12-31":44230000,"2018-03-31":42678000,"2018-06-30":53920000,"2018-09-30":68206000,"2018-12-31":70557000,"2019-03-31":66614000,"2019-06-30":71482000,"2019-09-30":81229000,"2019-12-31":84668000,"2020-03-31":82751000,"2020-06-30":196704000,"2020-09-30":203605000,"2020-12-31":211908000,"2021-03-31":223130000,"2021-06-30":230232000,"2021-09-30":228880000,"2021-12-31":227633000,"2022-03-31":211053000,"2022-06-30":207598000,"2022-09-30":202047000,"2022-12-31":190611000,"2023-03-31":192897000,"2023-06-30":203829000,"2023-09-30":227784000,"2023-12-31":242219000,"2024-03-31":239172000,"2024-06-30":251884000,"2024-09-30":267605000,"2024-12-31":277273000,"2025-03-31":296099000,"2025-06-30":338541000,"2025-09-30":362382000,"2025-12-31":402805000,"2026-03-31":404245000,"2026-06-30":453582000},"ev_pref":{"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_nci":{"2011-06-30":4266000,"2011-09-30":4372000,"2011-12-31":3765000,"2012-03-31":3754000,"2012-06-30":3793000,"2012-09-30":3891000,"2012-12-31":3621000,"2013-03-31":3597000,"2013-06-30":3596000,"2013-09-30":3632000,"2013-12-31":3161000,"2014-03-31":3118000,"2014-06-30":3026000,"2014-09-30":3008000,"2014-12-31":2780000,"2015-03-31":2851000,"2015-06-30":2812000,"2015-09-30":2922000,"2015-12-31":1054000,"2016-03-31":205000,"2016-06-30":218000,"2016-09-30":237000,"2016-12-31":208000,"2017-03-31":239000,"2017-06-30":250000,"2017-09-30":297000,"2017-12-31":305000,"2018-03-31":363000,"2018-06-30":395000,"2018-09-30":420000,"2018-12-31":434000,"2019-03-31":449000,"2019-06-30":453000,"2019-09-30":447000,"2019-12-31":308000,"2020-03-31":316000,"2020-06-30":319000,"2020-09-30":326000,"2020-12-31":335000,"2021-03-31":318000,"2021-06-30":306000,"2021-09-30":299000,"2021-12-31":306000,"2022-03-31":283000,"2022-06-30":241000,"2022-09-30":237000,"2022-12-31":248000,"2023-03-31":254000,"2023-06-30":242000,"2023-09-30":236000,"2023-12-31":237000,"2024-03-31":231000,"2024-06-30":218000,"2024-09-30":248000,"2024-12-31":220000,"2025-03-31":255000,"2025-06-30":271000,"2025-09-30":274000,"2025-12-31":259000,"2026-03-31":265000,"2026-06-30":275000},"ev_debt":{"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev":{"2011-06-30":395016710.41,"2011-09-30":200359923.75,"2011-12-31":171000848.12,"2012-03-31":165848616,"2012-06-30":130047954.38,"2012-09-30":119530992.59,"2012-12-31":162155462800,"2013-03-31":71911952.08,"2013-06-30":126197219.65,"2013-09-30":163573442.94,"2013-12-31":314075214.69,"2014-03-31":214905531.63,"2014-06-30":169342049.99,"2014-09-30":196685261.26,"2015-03-31":341378497.75,"2021-12-31":1265731521.64,"2022-03-31":2669096412.5,"2022-06-30":2506576350,"2022-09-30":2454817940,"2022-12-31":2222702937.5,"2023-03-31":1914141550,"2023-06-30":2220608000,"2023-09-30":2420426127.5,"2023-12-31":1780508995,"2024-03-31":1478283560,"2024-06-30":1237010750,"2024-09-30":1622533050,"2024-12-31":1895426280,"2025-03-31":1818845900,"2025-06-30":1714746280,"2025-09-30":1885211140,"2025-12-31":4578746600,"2026-03-31":6984229500,"2026-06-30":17224407605},"capital":{"2011-06-30":184349000,"2011-09-30":179499000,"2011-12-31":180945000,"2012-03-31":181610000,"2012-06-30":182294000,"2012-09-30":183199000,"2012-12-31":178352000,"2013-03-31":163041000,"2013-06-30":152821000,"2013-09-30":152464000,"2013-12-31":139176000,"2014-03-31":134146000,"2014-06-30":129948000,"2014-09-30":126576000,"2014-12-31":127772000,"2015-03-31":131964000,"2015-06-30":133628000,"2015-09-30":136634000,"2015-12-31":135031000,"2016-03-31":130131000,"2016-06-30":130285000,"2016-09-30":132498000,"2016-12-31":130809000,"2017-03-31":131006000,"2017-06-30":131842000,"2017-09-30":133320000,"2017-12-31":136114000,"2018-03-31":145992000,"2018-06-30":158543000,"2018-09-30":175540000,"2018-12-31":183656000,"2019-03-31":190243000,"2019-06-30":193863000,"2019-09-30":202269000,"2019-12-31":205562000,"2020-03-31":206681000,"2020-06-30":326324000,"2020-09-30":337262000,"2020-12-31":350820000,"2021-03-31":370164000,"2021-06-30":392586000,"2021-09-30":411355000,"2021-12-31":423599000,"2022-03-31":431906000,"2022-06-30":444863000,"2022-09-30":452624000,"2022-12-31":464088000,"2023-03-31":480405000,"2023-06-30":500777000,"2023-09-30":528548000,"2023-12-31":540869000,"2024-03-31":531815000,"2024-06-30":537239000,"2024-09-30":554622000,"2024-12-31":570071000,"2025-03-31":580308000,"2025-06-30":608595000,"2025-09-30":630079000,"2025-12-31":711557000,"2026-03-31":753860000,"2026-06-30":834319000},"debt_capital_ev":{"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2014-12-31":0,"2015-03-31":0,"2015-06-30":0,"2015-09-30":0,"2015-12-31":0,"2016-03-31":0,"2016-06-30":0,"2016-09-30":0,"2016-12-31":0,"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_ev":{"2011-06-30":0,"2011-09-30":0,"2011-12-31":0,"2012-03-31":0,"2012-06-30":0,"2012-09-30":0,"2012-12-31":0,"2013-03-31":0,"2013-06-30":0,"2013-09-30":0,"2013-12-31":0,"2014-03-31":0,"2014-06-30":0,"2014-09-30":0,"2015-03-31":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_sales":{"2012-03-31":0.684813,"2012-06-30":0.559958,"2012-09-30":0.527419,"2012-12-31":742.10649,"2013-03-31":0.358154,"2013-06-30":0.656651,"2013-09-30":0.841748,"2013-12-31":1.576999,"2014-03-31":1.021186,"2014-06-30":0.780583,"2014-09-30":0.892993,"2015-03-31":1.443369,"2021-12-31":3.522143,"2022-03-31":7.437917,"2022-06-30":6.854937,"2022-09-30":6.39497,"2022-12-31":5.569581,"2023-03-31":4.684485,"2023-06-30":5.37451,"2023-09-30":5.791879,"2023-12-31":4.395678,"2024-03-31":3.779665,"2024-06-30":3.341268,"2024-09-30":4.563523,"2024-12-31":5.278886,"2025-03-31":4.927065,"2025-06-30":4.040915,"2025-09-30":4.269018,"2025-12-31":10.114284,"2026-03-31":14.806445,"2026-06-30":36.337799},"ev_ebitda":{"2012-03-31":8.850452,"2012-06-30":8.726294,"2012-09-30":8.961016,"2012-12-31":21230.094632,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2015-03-31":84.27018,"2021-12-31":18.805347,"2022-03-31":46.132644,"2022-06-30":50.431088,"2022-09-30":59.332381,"2022-12-31":54.242696,"2023-03-31":40.262117,"2023-06-30":40.237882,"2023-09-30":35.152,"2023-12-31":25.955698,"2024-03-31":34.819191,"2024-06-30":49.442853,"2024-09-30":108.982607,"2024-12-31":109.460977,"2025-03-31":53.721414,"2025-06-30":21.553682,"2025-09-30":19.725353,"2025-12-31":44.621071,"2026-03-31":58.301511,"2026-06-30":157.270365},"ev_ebit":{"2012-03-31":21.45519,"2012-06-30":32.071012,"2012-09-30":44.651099,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2015-03-31":null,"2021-12-31":22.764137,"2022-03-31":58.45334,"2022-06-30":67.835142,"2022-09-30":87.725331,"2022-12-31":81.714016,"2023-03-31":58.246099,"2023-06-30":56.320584,"2023-09-30":46.432361,"2023-12-31":34.668581,"2024-03-31":59.605805,"2024-06-30":172.960116,"2024-09-30":null,"2024-12-31":null,"2025-03-31":124.102477,"2025-06-30":28.661746,"2025-09-30":25.020055,"2025-12-31":55.955744,"2026-03-31":70.646964,"2026-06-30":194.947683},"ev_cfo":{"2012-06-30":5.858808,"2012-09-30":6.271301,"2012-12-31":9406.860587,"2013-03-31":8.952067,"2013-06-30":941.770296,"2013-09-30":651.687024,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2015-03-31":29.07576,"2021-12-31":23.24832,"2022-03-31":64.695957,"2022-06-30":63.079154,"2022-09-30":67.762109,"2022-12-31":96.896244,"2023-03-31":67.240719,"2023-06-30":60.533421,"2023-09-30":44.886711,"2023-12-31":23.890471,"2024-03-31":22.064922,"2024-06-30":19.473431,"2024-09-30":26.06102,"2024-12-31":37.280718,"2025-03-31":26.59598,"2025-06-30":14.525962,"2025-09-30":14.073256,"2025-12-31":32.811266,"2026-03-31":60.48104,"2026-06-30":204.100005},"ev_fcf":{"2012-06-30":7.658439,"2012-09-30":9.189743,"2012-12-31":16475.864946,"2013-03-31":98.916028,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2015-03-31":72.664644,"2021-12-31":189.395709,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":161.933908,"2023-12-31":43.346699,"2024-03-31":40.652391,"2024-06-30":35.055707,"2024-09-30":48.827356,"2024-12-31":69.582463,"2025-03-31":38.286656,"2025-06-30":17.659227,"2025-09-30":16.051727,"2025-12-31":38.402639,"2026-03-31":79.981557,"2026-06-30":335.968004},"mcap_dil":{"2021-12-31":5704005090,"2022-03-31":2879866412.5,"2022-06-30":2713933350,"2022-09-30":2656627940,"2022-12-31":2413065937.5,"2023-03-31":2106784550,"2023-06-30":2424195000,"2023-09-30":2647974127.5,"2023-12-31":2022490995,"2024-03-31":1717224560,"2024-06-30":1488676750,"2024-09-30":1889890050,"2024-12-31":2172479280,"2025-03-31":2114689900,"2025-06-30":2053016280,"2025-09-30":2247319140,"2025-12-31":4981292600,"2026-03-31":7388209500,"2026-06-30":17677714605},"ev_dil":{"2021-12-31":5476678090,"2022-03-31":2669096412.5,"2022-06-30":2506576350,"2022-09-30":2454817940,"2022-12-31":2222702937.5,"2023-03-31":1914141550,"2023-06-30":2220608000,"2023-09-30":2420426127.5,"2023-12-31":1780508995,"2024-03-31":1478283560,"2024-06-30":1237010750,"2024-09-30":1622533050,"2024-12-31":1895426280,"2025-03-31":1818845900,"2025-06-30":1714746280,"2025-09-30":1885211140,"2025-12-31":4578746600,"2026-03-31":6984229500,"2026-06-30":17224407605},"ev_per_share":{"2011-06-30":13.149219,"2011-09-30":6.669088,"2011-12-31":5.691833,"2012-03-31":5.520361,"2012-06-30":4.328716,"2012-09-30":3.978561,"2012-12-31":5.397306,"2013-03-31":2.558028,"2013-06-30":4.714007,"2013-09-30":6.110071,"2013-12-31":11.727121,"2014-03-31":8.024066,"2014-06-30":6.322243,"2014-09-30":7.337808,"2015-03-31":12.653514,"2021-12-31":107.646543,"2022-03-31":59.380882,"2022-06-30":55.757454,"2022-09-30":54.647446,"2022-12-31":49.509747,"2023-03-31":42.647837,"2023-06-30":49.465011,"2023-09-30":53.829414,"2023-12-31":39.56313,"2024-03-31":32.919144,"2024-06-30":27.554186,"2024-09-30":36.144241,"2024-12-31":42.157823,"2025-03-31":40.235503,"2025-06-30":37.886154,"2025-09-30":41.708672,"2025-12-31":100.743054,"2026-03-31":152.196679,"2026-06-30":370.041358},"sales_base":{"2012-03-31":242181000,"2012-06-30":232246000,"2012-09-30":226634000,"2012-12-31":218507000,"2013-03-31":200785000,"2013-06-30":192183000,"2013-09-30":194326000,"2013-12-31":199160000,"2014-03-31":210447000,"2014-06-30":216943000,"2014-09-30":220254000,"2014-12-31":225731000,"2015-03-31":236515000,"2015-06-30":239273000,"2015-09-30":229535000,"2015-12-31":220194000,"2016-03-31":202204000,"2016-06-30":199026000,"2016-09-30":203589000,"2016-12-31":200280000,"2017-03-31":208715000,"2017-06-30":213483000,"2017-09-30":217144000,"2017-12-31":227830000,"2018-03-31":238637000,"2018-06-30":255124000,"2018-09-30":276271000,"2018-12-31":291220000,"2019-03-31":291676000,"2019-06-30":280835000,"2019-09-30":273572000,"2019-12-31":262977000,"2020-03-31":260653000,"2020-06-30":268059000,"2020-09-30":275399000,"2020-12-31":296576000,"2021-03-31":321971000,"2021-06-30":346586000,"2021-09-30":353385000,"2021-12-31":359364000,"2022-03-31":358850000,"2022-06-30":365660000,"2022-09-30":383867000,"2022-12-31":399079000,"2023-03-31":408613000,"2023-06-30":413174000,"2023-09-30":417900000,"2023-12-31":405059000,"2024-03-31":391115000,"2024-06-30":370222000,"2024-09-30":355544000,"2024-12-31":359058000,"2025-03-31":369154000,"2025-06-30":424346000,"2025-09-30":441603000,"2025-12-31":452701000,"2026-03-31":471702000,"2026-06-30":474008000},"ebitda_base":{"2012-03-31":18739000,"2012-06-30":14903000,"2012-09-30":13339000,"2012-12-31":7638000,"2013-03-31":-1460000,"2013-06-30":-9229000,"2013-09-30":-10979000,"2013-12-31":-10459000,"2014-03-31":-7453000,"2014-06-30":-5608000,"2014-09-30":-8453000,"2014-12-31":-4958000,"2015-03-31":4051000,"2015-06-30":9767000,"2015-09-30":11453000,"2015-12-31":8875000,"2016-03-31":-372000,"2016-06-30":-1970000,"2016-09-30":2363000,"2016-12-31":2124000,"2017-03-31":6137000,"2017-06-30":6273000,"2017-09-30":4271000,"2017-12-31":7533000,"2018-03-31":12709000,"2018-06-30":21644000,"2018-09-30":34674000,"2018-12-31":41313000,"2019-03-31":42296000,"2019-06-30":36644000,"2019-09-30":29971000,"2019-12-31":24155000,"2020-03-31":17555000,"2020-06-30":17382000,"2020-09-30":17520000,"2020-12-31":28424000,"2021-03-31":45612000,"2021-06-30":63672000,"2021-09-30":69751000,"2021-12-31":67307000,"2022-03-31":57857000,"2022-06-30":49703000,"2022-09-30":41374000,"2022-12-31":40977000,"2023-03-31":47542000,"2023-06-30":55187000,"2023-09-30":68856000,"2023-12-31":68598000,"2024-03-31":42456000,"2024-06-30":25019000,"2024-09-30":14888000,"2024-12-31":17316000,"2025-03-31":33857000,"2025-06-30":79557000,"2025-09-30":95573000,"2025-12-31":102614000,"2026-03-31":119795000,"2026-06-30":109521000},"ebit_base":{"2012-03-31":7730000,"2012-06-30":4055000,"2012-09-30":2677000,"2012-12-31":-2785000,"2013-03-31":-11745000,"2013-06-30":-19436000,"2013-09-30":-21087000,"2013-12-31":-20467000,"2014-03-31":-17410000,"2014-06-30":-15442000,"2014-09-30":-18219000,"2014-12-31":-14763000,"2015-03-31":-5714000,"2015-06-30":93000,"2015-09-30":2007000,"2015-12-31":-267000,"2016-03-31":-9306000,"2016-06-30":-10700000,"2016-09-30":-6209000,"2016-12-31":-6314000,"2017-03-31":-2263000,"2017-06-30":-2200000,"2017-09-30":-4373000,"2017-12-31":-1360000,"2018-03-31":3704000,"2018-06-30":12558000,"2018-09-30":25501000,"2018-12-31":32059000,"2019-03-31":32866000,"2019-06-30":26931000,"2019-09-30":19940000,"2019-12-31":13821000,"2020-03-31":6955000,"2020-06-30":6607000,"2020-09-30":6658000,"2020-12-31":17368000,"2021-03-31":34461000,"2021-06-30":52437000,"2021-09-30":58306000,"2021-12-31":55602000,"2022-03-31":45662000,"2022-06-30":36951000,"2022-09-30":27983000,"2022-12-31":27201000,"2023-03-31":32863000,"2023-06-30":39428000,"2023-09-30":52128000,"2023-12-31":51358000,"2024-03-31":24801000,"2024-06-30":7152000,"2024-09-30":-3166000,"2024-12-31":-1310000,"2025-03-31":14656000,"2025-06-30":59827000,"2025-09-30":75348000,"2025-12-31":81828000,"2026-03-31":98861000,"2026-06-30":88354000},"cfo_base":{"2012-06-30":22197000,"2012-09-30":19060000,"2012-12-31":17238000,"2013-03-31":8033000,"2013-06-30":134000,"2013-09-30":251000,"2013-12-31":-4690000,"2014-03-31":-7489000,"2014-06-30":-2695000,"2014-09-30":-559000,"2014-12-31":2191000,"2015-03-31":11741000,"2015-06-30":16688000,"2015-09-30":13688000,"2015-12-31":11467000,"2016-03-31":5563000,"2016-06-30":-4814000,"2016-09-30":-3065000,"2016-12-31":544000,"2017-03-31":31000,"2017-06-30":3846000,"2017-09-30":2766000,"2017-12-31":-2464000,"2018-03-31":-1929000,"2018-06-30":6767000,"2018-09-30":19740000,"2018-12-31":36171000,"2019-03-31":34863000,"2019-06-30":32882000,"2019-09-30":29868000,"2019-12-31":22211000,"2020-03-31":23422000,"2020-06-30":20736000,"2020-09-30":21047000,"2020-12-31":34742000,"2021-03-31":53424000,"2021-06-30":61093000,"2021-09-30":59594000,"2021-12-31":54444000,"2022-03-31":41256000,"2022-06-30":39737000,"2022-09-30":36227000,"2022-12-31":22939000,"2023-03-31":28467000,"2023-06-30":36684000,"2023-09-30":53923000,"2023-12-31":74528000,"2024-03-31":66997000,"2024-06-30":63523000,"2024-09-30":62259000,"2024-12-31":50842000,"2025-03-31":68388000,"2025-06-30":118047000,"2025-09-30":133957000,"2025-12-31":139548000,"2026-03-31":115478000,"2026-06-30":84392000},"fcf_base":{"2012-06-30":16981000,"2012-09-30":13007000,"2012-12-31":9842000,"2013-03-31":727000,"2013-06-30":-7020000,"2013-09-30":-6334000,"2013-12-31":-10869000,"2014-03-31":-14051000,"2014-06-30":-9812000,"2014-09-30":-7570000,"2014-12-31":-4937000,"2015-03-31":4698000,"2015-06-30":9717000,"2015-09-30":5823000,"2015-12-31":2377000,"2016-03-31":-3945000,"2016-06-30":-15226000,"2016-09-30":-12927000,"2016-12-31":-7884000,"2017-03-31":-9158000,"2017-06-30":-5567000,"2017-09-30":-9458000,"2017-12-31":-15009000,"2018-03-31":-13684000,"2018-06-30":-3705000,"2018-09-30":10465000,"2018-12-31":17960000,"2019-03-31":15188000,"2019-06-30":12365000,"2019-09-30":9429000,"2019-12-31":9726000,"2020-03-31":11260000,"2020-06-30":5391000,"2020-09-30":847000,"2020-12-31":6089000,"2021-03-31":18506000,"2021-06-30":25382000,"2021-09-30":16836000,"2021-12-31":6683000,"2022-03-31":-19924000,"2022-06-30":-29120000,"2022-09-30":-31871000,"2022-12-31":-41027000,"2023-03-31":-22905000,"2023-06-30":-9031000,"2023-09-30":14947000,"2023-12-31":41076000,"2024-03-31":36364000,"2024-06-30":35287000,"2024-09-30":33230000,"2024-12-31":27240000,"2025-03-31":47506000,"2025-06-30":97102000,"2025-09-30":117446000,"2025-12-31":119230000,"2026-03-31":87323000,"2026-06-30":51268000},"pe":{"2012-03-31":61.538462,"2012-06-30":99.142857,"2012-09-30":166.75,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":593,"2015-09-30":53.888889,"2015-12-31":76,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":2090,"2018-03-31":219.615385,"2018-06-30":131.969697,"2018-09-30":70.769231,"2018-12-31":48.102564,"2019-03-31":39.769231,"2019-06-30":47.769231,"2019-09-30":62.531915,"2019-12-31":138.212121,"2020-03-31":198.263158,"2020-06-30":360.421053,"2020-09-30":418.166667,"2020-12-31":230.55,"2021-03-31":110.166667,"2021-06-30":86.956522,"2021-09-30":104.244275,"2021-12-31":100.777778,"2022-03-31":62.203883,"2022-06-30":71.869048,"2022-09-30":100.237288,"2022-12-31":94.298246,"2023-03-31":66.112676,"2023-06-30":63.529412,"2023-09-30":49.90678,"2023-12-31":37.764706,"2024-03-31":62.688525,"2024-06-30":165.8,"2024-09-30":467.777778,"2024-12-31":371.692308,"2025-03-31":89.961538,"2025-06-30":31.068493,"2025-09-30":27.169399,"2025-12-31":41.992337,"2026-03-31":53.846154,"2026-06-30":121.724359},"pe_avg":{"2012-03-31":85.914201,"2012-06-30":126.653846,"2012-09-30":190.331731,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":594.105769,"2015-09-30":68.905983,"2015-12-31":98.323899,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":1864.711538,"2018-03-31":156.279586,"2018-06-30":77.82634,"2018-09-30":53.375148,"2018-12-31":48.895464,"2019-03-31":53.734714,"2019-06-30":61.736686,"2019-09-30":72.463175,"2019-12-31":104.892191,"2020-03-31":195.129555,"2020-06-30":226.603239,"2020-09-30":306.575855,"2020-12-31":167.629245,"2021-03-31":100.676282,"2021-06-30":75.47592,"2021-09-30":73.847035,"2021-12-31":88.790904,"2022-03-31":107.039208,"2022-06-30":123.47207,"2022-09-30":152.338983,"2022-12-31":117.256073,"2023-03-31":83.141111,"2023-06-30":65.670366,"2023-09-30":47.296773,"2023-12-31":40.348739,"2024-03-31":71.077097,"2024-06-30":199.684043,"2024-09-30":419.7192,"2024-12-31":309.036935,"2025-03-31":83.760726,"2025-06-30":31.586329,"2025-09-30":26.808765,"2025-12-31":22.235479,"2026-03-31":28.528148,"2026-06-30":45.419055},"pe_high":{"2012-03-31":128.538462,"2012-06-30":234.285714,"2012-09-30":259.75,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":833,"2015-09-30":92.555556,"2015-12-31":138.833333,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":2388,"2018-03-31":219.615385,"2018-06-30":153.636364,"2018-09-30":96.384615,"2018-12-31":80.320513,"2019-03-31":80.320513,"2019-06-30":96.384615,"2019-09-30":99.12766,"2019-12-31":141.181818,"2020-03-31":298.052632,"2020-06-30":375.526316,"2020-09-30":482.777778,"2020-12-31":234.7,"2021-03-31":132,"2021-06-30":89.530435,"2021-09-30":104.244275,"2021-12-31":127.531746,"2022-03-31":156.009709,"2022-06-30":191.297619,"2022-09-30":272.355932,"2022-12-31":203.403509,"2023-03-31":111.943662,"2023-06-30":93.505882,"2023-09-30":80.627119,"2023-12-31":79.94958,"2024-03-31":155.967213,"2024-06-30":475.7,"2024-09-30":628.888889,"2024-12-31":468.769231,"2025-03-31":124.442308,"2025-06-30":44.321918,"2025-09-30":35.360656,"2025-12-31":43.563218,"2026-03-31":69.963211,"2026-06-30":121.724359},"pe_low":{"2012-03-31":53.846154,"2012-06-30":82.857143,"2012-09-30":145,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":388,"2015-09-30":51.222222,"2015-12-31":76,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":1415,"2018-03-31":120,"2018-06-30":52.424242,"2018-09-30":26.692308,"2018-12-31":22.24359,"2019-03-31":35.641026,"2019-06-30":45.769231,"2019-09-30":61.638298,"2019-12-31":87.787879,"2020-03-31":152.473684,"2020-06-30":152.473684,"2020-09-30":169.277778,"2020-12-31":82.35,"2021-03-31":48.589744,"2021-06-30":63.104348,"2021-09-30":59.076336,"2021-12-31":62.301587,"2022-03-31":62.203883,"2022-06-30":65.595238,"2022-09-30":89.59322,"2022-12-31":81.245614,"2023-03-31":57.535211,"2023-06-30":48.058824,"2023-09-30":34.618644,"2023-12-31":30.504202,"2024-03-31":58.213115,"2024-06-30":159.1,"2024-09-30":353.555556,"2024-12-31":244.769231,"2025-03-31":61.192308,"2025-06-30":22.349315,"2025-09-30":21.535519,"2025-12-31":15.099617,"2026-03-31":13.180602,"2026-06-30":14.054487},"pb":{"2011-06-30":2.498141,"2011-09-30":1.464504,"2011-12-31":1.321638,"2012-03-31":1.323411,"2012-06-30":1.143751,"2012-09-30":1.093849,"2012-12-31":909.641584,"2013-03-31":0.85695,"2013-06-30":1.199961,"2013-09-30":1.450372,"2013-12-31":2.642095,"2014-03-31":1.958594,"2014-06-30":1.675771,"2014-09-30":1.954591,"2015-03-31":3.015516,"2021-12-31":3.524698,"2022-03-31":6.667808,"2022-06-30":6.100605,"2022-09-30":5.869393,"2022-12-31":5.199587,"2023-03-31":4.385434,"2023-06-30":4.840867,"2023-09-30":5.009903,"2023-12-31":3.739336,"2024-03-31":3.228989,"2024-06-30":2.770977,"2024-09-30":3.407528,"2024-12-31":3.810892,"2025-03-31":3.644082,"2025-06-30":3.37337,"2025-09-30":3.566726,"2025-12-31":7.000553,"2026-03-31":9.800506,"2026-06-30":21.188196},"pb_avg":{"2011-06-30":2.548595,"2011-09-30":2.517872,"2011-12-31":2.148365,"2012-03-31":1.847621,"2012-06-30":1.461129,"2012-09-30":1.24854,"2012-12-31":1160.149361,"2013-03-31":1.050927,"2013-06-30":1.008513,"2013-09-30":1.069511,"2013-12-31":1.380998,"2014-03-31":1.729032,"2014-06-30":1.916458,"2014-09-30":1.987007,"2015-03-31":2.09313,"2021-12-31":3.105458,"2022-03-31":11.473832,"2022-06-30":10.480928,"2022-09-30":8.920206,"2022-12-31":6.465477,"2023-03-31":5.514977,"2023-06-30":5.004006,"2023-09-30":4.747897,"2023-12-31":3.995199,"2024-03-31":3.661071,"2024-06-30":3.337273,"2024-09-30":3.057445,"2024-12-31":3.168499,"2025-03-31":3.392905,"2025-06-30":3.429596,"2025-09-30":3.519383,"2025-12-31":3.706882,"2026-03-31":5.192391,"2026-06-30":7.905959},"pb_high":{"2011-06-30":3.050567,"2011-09-30":3.133201,"2011-12-31":2.869084,"2012-03-31":2.764274,"2012-06-30":2.702812,"2012-09-30":1.703911,"2012-12-31":1738.426138,"2013-03-31":1.350084,"2013-06-30":1.263025,"2013-09-30":1.501293,"2013-12-31":2.642095,"2014-03-31":2.741233,"2014-06-30":2.830053,"2014-09-30":2.907533,"2015-03-31":3.199513,"2021-12-31":4.460417,"2022-03-31":16.723117,"2022-06-30":16.2383,"2022-09-30":15.947797,"2022-12-31":11.21563,"2023-03-31":7.425529,"2023-06-30":7.125039,"2023-09-30":8.093771,"2023-12-31":7.916343,"2024-03-31":8.033629,"2024-06-30":7.950263,"2024-09-30":4.581142,"2024-12-31":4.806204,"2025-03-31":5.040798,"2025-06-30":4.812407,"2025-09-30":4.642052,"2025-12-31":7.262435,"2026-03-31":12.733962,"2026-06-30":21.188196},"pb_low":{"2011-06-30":2.028823,"2011-09-30":1.459482,"2011-12-31":1.162245,"2012-03-31":1.157984,"2012-06-30":0.955873,"2012-09-30":0.951173,"2012-12-31":862.474983,"2013-03-31":0.822465,"2013-06-30":0.835593,"2013-09-30":0.837563,"2013-12-31":0.917902,"2014-03-31":0.982292,"2014-06-30":1.40369,"2014-09-30":1.548002,"2015-03-31":1.494469,"2021-12-31":2.178995,"2022-03-31":6.667808,"2022-06-30":5.568052,"2022-09-30":5.246129,"2022-12-31":4.479867,"2023-03-31":3.816468,"2023-06-30":3.662026,"2023-09-30":3.4752,"2023-12-31":3.020425,"2024-03-31":2.998467,"2024-06-30":2.659001,"2024-09-30":2.575476,"2024-12-31":2.509574,"2025-03-31":2.478724,"2025-06-30":2.426655,"2025-09-30":2.827125,"2025-12-31":2.517261,"2026-03-31":2.398993,"2026-06-30":2.446423},"ptb":{"2011-06-30":2.498141,"2011-09-30":1.464504,"2011-12-31":1.321638,"2012-03-31":1.323411,"2012-06-30":1.143751,"2012-09-30":1.093849,"2012-12-31":909.641584,"2013-03-31":0.85695,"2013-06-30":1.199961,"2013-09-30":1.450372,"2013-12-31":2.642095,"2014-03-31":1.958594,"2014-06-30":1.675771,"2014-09-30":1.954591,"2015-03-31":3.015516,"2021-12-31":3.524698,"2022-03-31":6.667808,"2022-06-30":6.100605,"2022-09-30":5.869393,"2022-12-31":5.199587,"2023-03-31":4.385434,"2023-06-30":4.840867,"2023-09-30":5.009903,"2023-12-31":3.739336,"2024-03-31":3.228989,"2024-06-30":2.770977,"2024-09-30":3.407528,"2024-12-31":3.810892,"2025-03-31":3.644082,"2025-06-30":3.37337,"2025-09-30":3.566726,"2025-12-31":7.000553,"2026-03-31":9.800506,"2026-06-30":21.188196},"ptb_avg":{"2011-06-30":2.548595,"2011-09-30":2.517872,"2011-12-31":2.148365,"2012-03-31":1.847621,"2012-06-30":1.461129,"2012-09-30":1.24854,"2012-12-31":1160.149361,"2013-03-31":1.050927,"2013-06-30":1.008513,"2013-09-30":1.069511,"2013-12-31":1.380998,"2014-03-31":1.729032,"2014-06-30":1.916458,"2014-09-30":1.987007,"2015-03-31":2.09313,"2021-12-31":3.105458,"2022-03-31":11.473832,"2022-06-30":10.480928,"2022-09-30":8.920206,"2022-12-31":6.465477,"2023-03-31":5.514977,"2023-06-30":5.004006,"2023-09-30":4.747897,"2023-12-31":3.995199,"2024-03-31":3.661071,"2024-06-30":3.337273,"2024-09-30":3.057445,"2024-12-31":3.168499,"2025-03-31":3.392905,"2025-06-30":3.429596,"2025-09-30":3.519383,"2025-12-31":3.706882,"2026-03-31":5.192391,"2026-06-30":7.905959},"ptb_high":{"2011-06-30":3.050567,"2011-09-30":3.133201,"2011-12-31":2.869084,"2012-03-31":2.764274,"2012-06-30":2.702812,"2012-09-30":1.703911,"2012-12-31":1738.426138,"2013-03-31":1.350084,"2013-06-30":1.263025,"2013-09-30":1.501293,"2013-12-31":2.642095,"2014-03-31":2.741233,"2014-06-30":2.830053,"2014-09-30":2.907533,"2015-03-31":3.199513,"2021-12-31":4.460417,"2022-03-31":16.723117,"2022-06-30":16.2383,"2022-09-30":15.947797,"2022-12-31":11.21563,"2023-03-31":7.425529,"2023-06-30":7.125039,"2023-09-30":8.093771,"2023-12-31":7.916343,"2024-03-31":8.033629,"2024-06-30":7.950263,"2024-09-30":4.581142,"2024-12-31":4.806204,"2025-03-31":5.040798,"2025-06-30":4.812407,"2025-09-30":4.642052,"2025-12-31":7.262435,"2026-03-31":12.733962,"2026-06-30":21.188196},"ptb_low":{"2011-06-30":2.028823,"2011-09-30":1.459482,"2011-12-31":1.162245,"2012-03-31":1.157984,"2012-06-30":0.955873,"2012-09-30":0.951173,"2012-12-31":862.474983,"2013-03-31":0.822465,"2013-06-30":0.835593,"2013-09-30":0.837563,"2013-12-31":0.917902,"2014-03-31":0.982292,"2014-06-30":1.40369,"2014-09-30":1.548002,"2015-03-31":1.494469,"2021-12-31":2.178995,"2022-03-31":6.667808,"2022-06-30":5.568052,"2022-09-30":5.246129,"2022-12-31":4.479867,"2023-03-31":3.816468,"2023-06-30":3.662026,"2023-09-30":3.4752,"2023-12-31":3.020425,"2024-03-31":2.998467,"2024-06-30":2.659001,"2024-09-30":2.575476,"2024-12-31":2.509574,"2025-03-31":2.478724,"2025-06-30":2.426655,"2025-09-30":2.827125,"2025-12-31":2.517261,"2026-03-31":2.398993,"2026-06-30":2.446423},"ps":{"2012-03-31":0.992417,"2012-06-30":0.89775,"2012-09-30":0.88421,"2012-12-31":742.476881,"2013-03-31":0.695859,"2013-06-30":0.954191,"2013-09-30":1.13793,"2013-12-31":1.846336,"2014-03-31":1.248474,"2014-06-30":1.00378,"2014-09-30":1.123268,"2015-03-31":1.682513,"2021-12-31":4.154725,"2022-03-31":8.025265,"2022-06-30":7.422013,"2022-09-30":6.920699,"2022-12-31":6.046587,"2023-03-31":5.155941,"2023-06-30":5.86725,"2023-09-30":6.336382,"2023-12-31":4.993078,"2024-03-31":4.390587,"2024-06-30":4.021038,"2024-09-30":5.315489,"2024-12-31":6.050497,"2025-03-31":5.728476,"2025-06-30":4.838071,"2025-09-30":5.089003,"2025-12-31":11.003494,"2026-03-31":15.662875,"2026-06-30":37.294127},"ps_avg":{"2012-03-31":1.38552,"2012-06-30":1.146866,"2012-09-30":1.009254,"2012-12-31":946.948879,"2013-03-31":0.853372,"2013-06-30":0.801954,"2013-09-30":0.839115,"2013-12-31":0.965062,"2014-03-31":1.102143,"2014-06-30":1.147951,"2014-09-30":1.141897,"2015-03-31":1.167866,"2021-12-31":3.660547,"2022-03-31":13.809717,"2022-06-30":12.751127,"2022-09-30":10.517965,"2022-12-31":7.518688,"2023-03-31":6.483941,"2023-06-30":6.064977,"2023-09-30":6.005004,"2023-12-31":5.334727,"2024-03-31":4.978107,"2024-06-30":4.842805,"2024-09-30":4.769386,"2024-12-31":5.030578,"2025-03-31":5.333627,"2025-06-30":4.91871,"2025-09-30":5.021454,"2025-12-31":5.82649,"2026-03-31":8.298324,"2026-06-30":13.915571},"ps_high":{"2012-03-31":2.072912,"2012-06-30":2.121485,"2012-09-30":1.377352,"2012-12-31":1418.955817,"2013-03-31":1.096292,"2013-06-30":1.004338,"2013-09-30":1.177882,"2013-12-31":1.846336,"2014-03-31":1.747354,"2014-06-30":1.695191,"2014-09-30":1.670907,"2015-03-31":1.785175,"2021-12-31":5.2577,"2022-03-31":20.127671,"2022-06-30":19.755562,"2022-09-30":18.804314,"2022-12-31":13.042629,"2023-03-31":8.73017,"2023-06-30":8.635722,"2023-09-30":10.23677,"2023-12-31":10.57057,"2024-03-31":10.923653,"2024-06-30":11.536838,"2024-09-30":7.146239,"2024-12-31":7.630738,"2025-03-31":7.924106,"2025-06-30":6.901931,"2025-09-30":6.623278,"2025-12-31":11.415121,"2026-03-31":20.351036,"2026-06-30":37.294127},"ps_low":{"2012-03-31":0.868365,"2012-06-30":0.750281,"2012-09-30":0.768878,"2012-12-31":703.97808,"2013-03-31":0.667856,"2013-06-30":0.664451,"2013-09-30":0.657134,"2013-12-31":0.641444,"2014-03-31":0.626146,"2014-06-30":0.840805,"2014-09-30":0.889609,"2015-03-31":0.833842,"2021-12-31":2.568482,"2022-03-31":8.025265,"2022-06-30":6.774108,"2022-09-30":6.185799,"2022-12-31":5.209627,"2023-03-31":4.487009,"2023-06-30":4.438466,"2023-09-30":4.395334,"2023-12-31":4.033127,"2024-03-31":4.077138,"2024-06-30":3.858547,"2024-09-30":4.01755,"2024-12-31":3.984412,"2025-03-31":3.896539,"2025-06-30":3.480297,"2025-09-30":4.033741,"2025-12-31":3.956639,"2026-03-31":3.833999,"2026-06-30":4.306039},"pcf":{"2012-06-30":9.393114,"2012-09-30":10.513746,"2012-12-31":9411.555621,"2013-03-31":17.392998,"2013-06-30":1368.501639,"2013-09-30":880.993797,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2015-03-31":33.893152,"2021-12-31":27.423748,"2022-03-31":69.80479,"2022-06-30":68.297389,"2022-09-30":73.332816,"2022-12-31":105.194906,"2023-03-31":74.007958,"2023-06-30":66.08317,"2023-09-30":49.10658,"2023-12-31":27.137331,"2024-03-31":25.631365,"2024-06-30":23.43524,"2024-09-30":30.355291,"2024-12-31":42.730012,"2025-03-31":30.921944,"2025-06-30":17.391516,"2025-09-30":16.776422,"2025-12-31":35.695908,"2026-03-31":63.979368,"2026-06-30":209.47145},"pcf_avg":{"2012-06-30":11.999594,"2012-09-30":12.000596,"2012-12-31":12003.42028,"2013-03-31":21.330045,"2013-06-30":1150.163772,"2013-09-30":649.648829,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2015-03-31":23.525913,"2021-12-31":24.161868,"2022-03-31":120.118697,"2022-06-30":117.335908,"2022-09-30":111.450009,"2022-12-31":130.805631,"2023-03-31":93.069956,"2023-06-30":68.310186,"2023-09-30":46.538422,"2023-12-31":28.994191,"2024-03-31":29.061188,"2024-06-30":28.224629,"2024-09-30":27.236647,"2024-12-31":35.527106,"2025-03-31":28.790576,"2025-06-30":17.68139,"2025-09-30":16.553739,"2025-12-31":18.901439,"2026-03-31":33.896811,"2026-06-30":78.160159},"pcf_high":{"2012-06-30":22.196984,"2012-09-30":16.377484,"2012-12-31":17986.528521,"2013-03-31":27.401846,"2013-06-30":1440.422893,"2013-09-30":911.924572,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2015-03-31":35.961209,"2021-12-31":34.704064,"2022-03-31":175.073071,"2022-06-30":181.790748,"2022-09-30":199.253471,"2022-12-31":226.907858,"2023-03-31":125.312154,"2023-06-30":97.264636,"2023-09-30":79.334353,"2023-12-31":57.450949,"2024-03-31":63.770085,"2024-06-30":67.238502,"2024-09-30":40.810201,"2024-12-31":53.890044,"2025-03-31":42.773813,"2025-06-30":24.810516,"2025-09-30":21.834317,"2025-12-31":37.031248,"2026-03-31":83.129466,"2026-06-30":209.47145},"pcf_low":{"2012-06-30":7.850153,"2012-09-30":9.142388,"2012-12-31":8923.549034,"2013-03-31":16.693078,"2013-06-30":952.956616,"2013-09-30":508.757919,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2015-03-31":16.797216,"2021-12-31":16.953569,"2022-03-31":69.80479,"2022-06-30":62.335368,"2022-09-30":65.5457,"2022-12-31":90.633973,"2023-03-31":64.406159,"2023-06-30":49.990694,"2023-09-30":34.063573,"2023-12-31":21.920007,"2024-03-31":23.801511,"2024-06-30":22.488219,"2024-09-30":22.94312,"2024-12-31":28.138845,"2025-03-31":21.033268,"2025-06-30":12.510696,"2025-09-30":13.297642,"2025-12-31":12.835545,"2026-03-31":15.661037,"2026-06-30":24.185905},"pfcf":{"2012-06-30":12.278367,"2012-09-30":15.406473,"2012-12-31":16484.088173,"2013-03-31":192.184253,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2015-03-31":84.704023,"2021-12-31":223.41142,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":177.157565,"2023-12-31":49.237779,"2024-03-31":47.223203,"2024-06-30":42.187682,"2024-09-30":56.873008,"2024-12-31":79.753278,"2025-03-31":44.514165,"2025-06-30":21.142884,"2025-09-30":19.134914,"2025-12-31":41.778853,"2026-03-31":84.60783,"2026-06-30":344.809913},"pfcf_avg":{"2012-06-30":15.685471,"2012-09-30":17.585251,"2012-12-31":21023.669863,"2013-03-31":235.686725,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2015-03-31":58.794752,"2021-12-31":196.838056,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":167.892644,"2023-12-31":52.606852,"2024-03-31":53.542306,"2024-06-30":50.809451,"2024-09-30":51.029986,"2024-12-31":66.309439,"2025-03-31":41.44592,"2025-06-30":21.495284,"2025-09-30":18.880926,"2025-12-31":22.122436,"2026-03-31":44.825945,"2026-06-30":128.659049},"pfcf_high":{"2012-06-30":29.015162,"2012-09-30":23.998988,"2012-12-31":31502.924064,"2013-03-31":302.777204,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2015-03-31":89.872404,"2021-12-31":282.72154,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":286.207688,"2023-12-31":104.238591,"2024-03-31":117.489946,"2024-06-30":121.041499,"2024-09-30":76.461098,"2024-12-31":100.582879,"2025-03-31":61.575707,"2025-06-30":30.162169,"2025-09-30":24.903868,"2025-12-31":43.341748,"2026-03-31":109.932372,"2026-06-30":344.809913},"pfcf_low":{"2012-06-30":10.26146,"2012-09-30":13.396933,"2012-12-31":15629.357675,"2013-03-31":184.45048,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2015-03-31":41.978739,"2021-12-31":138.114636,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":122.888207,"2023-12-31":39.771503,"2024-03-31":43.851881,"2024-06-30":40.482873,"2024-09-30":42.985727,"2024-12-31":52.519646,"2025-03-31":30.278767,"2025-06-30":15.209266,"2025-09-30":15.167075,"2025-12-31":15.022852,"2026-03-31":20.710525,"2026-06-30":39.812298},"evs_avg":{"2012-03-31":1.077915,"2012-06-30":0.809073,"2012-09-30":0.652463,"2012-12-31":946.578489,"2013-03-31":0.515667,"2013-06-30":0.504415,"2013-09-30":0.542932,"2013-12-31":0.695726,"2014-03-31":0.874855,"2014-06-30":0.924754,"2014-09-30":0.911622,"2015-03-31":0.928722,"2021-12-31":3.027965,"2022-03-31":13.222369,"2022-06-30":12.184051,"2022-09-30":9.992236,"2022-12-31":7.041682,"2023-03-31":6.012485,"2023-06-30":5.572238,"2023-09-30":5.460501,"2023-12-31":4.737327,"2024-03-31":4.367185,"2024-06-30":4.163035,"2024-09-30":4.01742,"2024-12-31":4.258967,"2025-03-31":4.532217,"2025-06-30":4.121554,"2025-09-30":4.201469,"2025-12-31":4.937281,"2026-03-31":7.441893,"2026-06-30":12.959244},"evs_high":{"2012-03-31":1.765307,"2012-06-30":1.783693,"2012-09-30":1.020561,"2012-12-31":1418.585426,"2013-03-31":0.758588,"2013-06-30":0.706799,"2013-09-30":0.881699,"2013-12-31":1.576999,"2014-03-31":1.520066,"2014-06-30":1.471994,"2014-09-30":1.440632,"2015-03-31":1.546031,"2021-12-31":4.625118,"2022-03-31":19.540322,"2022-06-30":19.188486,"2022-09-30":18.278585,"2022-12-31":12.565623,"2023-03-31":8.258714,"2023-06-30":8.142983,"2023-09-30":9.692267,"2023-12-31":9.97317,"2024-03-31":10.31273,"2024-06-30":10.857068,"2024-09-30":6.394273,"2024-12-31":6.859128,"2025-03-31":7.122696,"2025-06-30":6.104775,"2025-09-30":5.803293,"2025-12-31":10.525911,"2026-03-31":19.494606,"2026-06-30":36.337799},"evs_low":{"2012-03-31":0.560761,"2012-06-30":0.412489,"2012-09-30":0.412087,"2012-12-31":703.607689,"2013-03-31":0.330152,"2013-06-30":0.366912,"2013-09-30":0.360951,"2013-12-31":0.372107,"2014-03-31":0.398858,"2014-06-30":0.617608,"2014-09-30":0.659334,"2015-03-31":0.594699,"2021-12-31":1.935901,"2022-03-31":7.437917,"2022-06-30":6.207032,"2022-09-30":5.66007,"2022-12-31":4.732621,"2023-03-31":4.015553,"2023-06-30":3.945727,"2023-09-30":3.85083,"2023-12-31":3.435727,"2024-03-31":3.466215,"2024-06-30":3.178777,"2024-09-30":3.265584,"2024-12-31":3.212802,"2025-03-31":3.095129,"2025-06-30":2.683141,"2025-09-30":3.213756,"2025-12-31":3.06743,"2026-03-31":2.977569,"2026-06-30":3.349711},"eve_avg":{"2012-03-31":13.930866,"2012-06-30":12.608467,"2012-09-30":11.085566,"2012-12-31":27079.605366,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2015-03-31":54.222845,"2021-12-31":16.166843,"2022-03-31":82.009903,"2022-06-30":89.636843,"2022-09-30":92.707727,"2022-12-31":68.579627,"2023-03-31":51.67598,"2023-06-30":41.718229,"2023-09-30":33.140806,"2023-12-31":27.973076,"2024-03-31":40.231567,"2024-06-30":61.603066,"2024-09-30":95.940988,"2024-12-31":88.312319,"2025-03-31":49.416247,"2025-06-30":21.983798,"2025-09-30":19.413237,"2025-12-31":21.781746,"2026-03-31":29.303026,"2026-06-30":56.087738},"eve_high":{"2012-03-31":22.814655,"2012-06-30":27.796783,"2012-09-30":17.339669,"2012-12-31":40582.723964,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2015-03-31":90.264022,"2021-12-31":24.694327,"2022-03-31":121.196132,"2022-06-30":141.167776,"2022-09-30":169.58828,"2022-12-31":122.37783,"2023-03-31":70.981829,"2023-06-30":60.964881,"2023-09-30":58.824188,"2023-12-31":58.889798,"2024-03-31":95.003378,"2024-06-30":160.658914,"2024-09-30":152.703204,"2024-12-31":142.228265,"2025-03-31":77.661091,"2025-06-30":32.562024,"2025-09-30":26.814599,"2025-12-31":46.437041,"2026-03-31":76.761505,"2026-06-30":157.270365},"eve_low":{"2012-03-31":7.247214,"2012-06-30":6.428159,"2012-09-30":7.001492,"2012-12-31":20128.725483,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2015-03-31":34.721085,"2021-12-31":10.336118,"2022-03-31":46.132644,"2022-06-30":45.664517,"2022-09-30":52.513996,"2022-12-31":46.091459,"2023-03-31":34.512791,"2023-06-30":29.540863,"2023-09-30":23.371413,"2023-12-31":20.287359,"2024-03-31":31.931619,"2024-06-30":47.038376,"2024-09-30":77.986211,"2024-12-31":66.619436,"2025-03-31":33.747204,"2025-06-30":14.311501,"2025-09-30":14.849427,"2025-12-31":13.532546,"2026-03-31":11.724406,"2026-06-30":14.497584},"evb_avg":{"2012-03-31":33.771087,"2012-06-30":46.338838,"2012-09-30":55.237341,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2015-03-31":null,"2021-12-31":19.57019,"2022-03-31":103.912377,"2022-06-30":120.571026,"2022-09-30":137.072132,"2022-12-31":103.311914,"2023-03-31":74.758222,"2023-06-30":58.392611,"2023-09-30":43.77577,"2023-12-31":37.363158,"2024-03-31":68.871071,"2024-06-30":215.498755,"2024-09-30":null,"2024-12-31":null,"2025-03-31":114.157061,"2025-06-30":29.233708,"2025-09-30":24.624161,"2025-12-31":27.314759,"2026-03-31":35.507996,"2026-06-30":69.524697},"evb_high":{"2012-03-31":55.307091,"2012-06-30":102.159177,"2012-09-30":86.40039,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2015-03-31":null,"2021-12-31":29.892829,"2022-03-31":153.564115,"2022-06-30":189.885577,"2022-09-30":250.743147,"2022-12-31":184.356323,"2023-03-31":102.687463,"2023-06-30":85.33197,"2023-09-30":77.701011,"2023-12-31":78.658093,"2024-03-31":162.633096,"2024-06-30":562.014174,"2024-09-30":null,"2024-12-31":null,"2025-03-31":179.40581,"2025-06-30":43.300466,"2025-09-30":34.012205,"2025-12-31":58.233008,"2026-03-31":93.015896,"2026-06-30":194.947683},"evb_low":{"2012-03-31":17.568634,"2012-06-30":23.62487,"2012-09-30":34.887152,"2012-12-31":null,"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2015-03-31":null,"2021-12-31":12.512016,"2022-03-31":58.45334,"2022-06-30":61.423602,"2022-09-30":77.644072,"2022-12-31":69.434569,"2023-03-31":49.928708,"2023-06-30":41.348068,"2023-09-30":30.871356,"2023-12-31":27.097478,"2024-03-31":54.662667,"2024-06-30":164.548815,"2024-09-30":null,"2024-12-31":null,"2025-03-31":77.959819,"2025-06-30":19.031209,"2025-09-30":18.835328,"2025-12-31":16.970092,"2026-03-31":14.20707,"2026-06-30":17.970776},"earnings_yield":{"2012-03-31":1.625,"2012-06-30":1.008646,"2012-09-30":0.5997,"2012-12-31":-1.851852,"2013-03-31":-4.627767,"2013-06-30":-5.255474,"2013-09-30":-4.600484,"2013-12-31":-4.369993,"2014-03-31":-6.320082,"2014-06-30":-7.749077,"2014-09-30":-7.692308,"2014-12-31":-2.834646,"2015-03-31":-0.881356,"2015-06-30":0.168634,"2015-09-30":1.85567,"2015-12-31":1.315789,"2016-03-31":-1.127049,"2016-06-30":-1.342282,"2016-09-30":-1.206897,"2016-12-31":-1.059603,"2017-03-31":-0.248447,"2017-06-30":-0.223464,"2017-09-30":-0.423729,"2017-12-31":0.047847,"2018-03-31":0.455342,"2018-06-30":0.75775,"2018-09-30":1.413043,"2018-12-31":2.078891,"2019-03-31":2.514507,"2019-06-30":2.093398,"2019-09-30":1.599183,"2019-12-31":0.723526,"2020-03-31":0.50438,"2020-06-30":0.277453,"2020-09-30":0.239139,"2020-12-31":0.433745,"2021-03-31":0.907716,"2021-06-30":1.15,"2021-09-30":0.959285,"2021-12-31":0.992282,"2022-03-31":1.607617,"2022-06-30":1.39142,"2022-09-30":0.997633,"2022-12-31":1.060465,"2023-03-31":1.512569,"2023-06-30":1.574074,"2023-09-30":2.003736,"2023-12-31":2.647975,"2024-03-31":1.595188,"2024-06-30":0.603136,"2024-09-30":0.213777,"2024-12-31":0.26904,"2025-03-31":1.111586,"2025-06-30":3.218695,"2025-09-30":3.680611,"2025-12-31":2.381387,"2026-03-31":1.857143,"2026-06-30":0.821528},"fcf_yield":{"2012-06-30":8.144405,"2012-09-30":6.490778,"2012-12-31":0.006066,"2013-03-31":0.520334,"2013-06-30":-3.828133,"2013-09-30":-2.864386,"2013-12-31":-2.955812,"2014-03-31":-5.347923,"2014-06-30":-4.505815,"2014-09-30":-3.059769,"2015-03-31":1.180581,"2021-12-31":0.447605,"2022-03-31":-0.691838,"2022-06-30":-1.072981,"2022-09-30":-1.199679,"2022-12-31":-1.700202,"2023-03-31":-1.087202,"2023-06-30":-0.372536,"2023-09-30":0.564469,"2023-12-31":2.030961,"2024-03-31":2.117603,"2024-06-30":2.37036,"2024-09-30":1.758303,"2024-12-31":1.253867,"2025-03-31":2.246476,"2025-06-30":4.729724,"2025-09-30":5.226049,"2025-12-31":2.393555,"2026-03-31":1.181924,"2026-06-30":0.290015},"peg":{"2013-03-31":null,"2013-06-30":null,"2013-09-30":null,"2013-12-31":null,"2014-03-31":null,"2014-06-30":null,"2014-09-30":null,"2014-12-31":null,"2015-03-31":null,"2015-06-30":-5.747538,"2015-09-30":-0.4299,"2015-12-31":-0.57,"2016-03-31":null,"2016-06-30":null,"2016-09-30":null,"2016-12-31":null,"2017-03-31":null,"2017-06-30":null,"2017-09-30":null,"2017-12-31":-19.670588,"2018-03-31":-0.516742,"2018-06-30":-0.14267,"2018-09-30":-0.094359,"2018-12-31":0.006247,"2019-03-31":0.079538,"2019-06-30":0.49262,"2019-09-30":-2.258097,"2019-12-31":-2.395677,"2020-03-31":-2.621106,"2020-06-30":-5.092906,"2020-09-30":-6.777184,"2020-12-31":10.868786,"2021-03-31":0.354774,"2021-06-30":0.172101,"2021-09-30":0.166053,"2021-12-31":0.468734,"2022-03-31":1.940761,"2022-06-30":-2.66611,"2022-09-30":-1.823762,"2022-12-31":-1.721968,"2023-03-31":-2.128002,"2023-06-30":53.364706,"2023-09-30":0.499068,"2023-12-31":0.347192,"2024-03-31":-4.450885,"2024-06-30":-2.168154,"2024-09-30":-5.064016,"2024-12-31":-4.172772,"2025-03-31":-6.097393,"2025-06-30":0.049315,"2025-09-30":0.014053,"2025-12-31":0.022012,"2026-03-31":0.11336,"2026-06-30":1.070588},"price":{"2011-06-30":15.33,"2011-09-30":8.75,"2011-12-31":7.96,"2012-03-31":8,"2012-06-30":6.94,"2012-09-30":6.67,"2012-12-31":5.4,"2013-03-31":4.97,"2013-06-30":6.85,"2013-09-30":8.26,"2013-12-31":13.73,"2014-03-31":9.81,"2014-06-30":8.13,"2014-09-30":9.23,"2014-12-31":12.7,"2015-03-31":14.75,"2015-06-30":11.86,"2015-09-30":9.7,"2015-12-31":9.12,"2016-03-31":9.76,"2016-06-30":10.43,"2016-09-30":11.6,"2016-12-31":15.1,"2017-03-31":16.1,"2017-06-30":17.9,"2017-09-30":23.6,"2017-12-31":20.9,"2018-03-31":28.55,"2018-06-30":43.55,"2018-09-30":46,"2018-12-31":37.52,"2019-03-31":31.02,"2019-06-30":31.05,"2019-09-30":29.39,"2019-12-31":45.61,"2020-03-31":37.67,"2020-06-30":68.48,"2020-09-30":75.27,"2020-12-31":92.22,"2021-03-31":85.93,"2021-06-30":100,"2021-09-30":136.56,"2021-12-31":126.98,"2022-03-31":64.07,"2022-06-30":60.37,"2022-09-30":59.14,"2022-12-31":53.75,"2023-03-31":46.94,"2023-06-30":54,"2023-09-30":58.89,"2023-12-31":44.94,"2024-03-31":38.24,"2024-06-30":33.16,"2024-09-30":42.1,"2024-12-31":48.32,"2025-03-31":46.78,"2025-06-30":45.36,"2025-09-30":49.72,"2025-12-31":109.6,"2026-03-31":161,"2026-06-30":379.78},"price_avg":{"2011-06-30":15.639615,"2011-09-30":15.043585,"2011-12-31":12.939231,"2012-03-31":11.168846,"2012-06-30":8.865769,"2012-09-30":7.613269,"2012-12-31":6.887115,"2013-03-31":6.095,"2013-06-30":5.757115,"2013-09-30":6.090962,"2013-12-31":7.176538,"2014-03-31":8.660192,"2014-06-30":9.297692,"2014-09-30":9.383077,"2014-12-31":9.832885,"2015-03-31":10.238269,"2015-06-30":11.882115,"2015-09-30":12.403077,"2015-12-31":11.798868,"2016-03-31":10.801346,"2016-06-30":9.648077,"2016-09-30":9.798113,"2016-12-31":10.870577,"2017-03-31":12.503774,"2017-06-30":14.439057,"2017-09-30":16.525962,"2017-12-31":18.647115,"2018-03-31":20.316346,"2018-06-30":25.682692,"2018-09-30":34.693846,"2018-12-31":38.138462,"2019-03-31":41.913077,"2019-06-30":40.128846,"2019-09-30":34.057692,"2019-12-31":34.614423,"2020-03-31":37.074615,"2020-06-30":43.054615,"2020-09-30":55.183654,"2020-12-31":67.051698,"2021-03-31":78.5275,"2021-06-30":86.797308,"2021-09-30":96.739615,"2021-12-31":111.876538,"2022-03-31":110.250385,"2022-06-30":103.716538,"2022-09-30":89.88,"2022-12-31":66.835962,"2023-03-31":59.030189,"2023-06-30":55.819811,"2023-09-30":55.810192,"2023-12-31":48.015,"2024-03-31":43.357029,"2024-06-30":39.936809,"2024-09-30":37.774728,"2024-12-31":40.174802,"2025-03-31":43.555578,"2025-06-30":46.11604,"2025-09-30":49.06004,"2025-12-31":58.0346,"2026-03-31":85.299163,"2026-06-30":141.70745},"price_high":{"2011-06-30":18.72,"2011-09-30":18.72,"2011-12-31":17.28,"2012-03-31":16.71,"2012-06-30":16.4,"2012-09-30":10.39,"2012-12-31":10.32,"2013-03-31":7.83,"2013-06-30":7.21,"2013-09-30":8.55,"2013-12-31":13.73,"2014-03-31":13.73,"2014-06-30":13.73,"2014-09-30":13.73,"2014-12-31":13.61,"2015-03-31":15.65,"2015-06-30":16.66,"2015-09-30":16.66,"2015-12-31":16.66,"2016-03-31":16.66,"2016-06-30":11.56,"2016-09-30":11.88,"2016-12-31":15.8,"2017-03-31":16.4,"2017-06-30":20.3,"2017-09-30":23.6,"2017-12-31":23.88,"2018-03-31":28.55,"2018-06-30":50.7,"2018-09-30":62.65,"2018-12-31":62.65,"2019-03-31":62.65,"2019-06-30":62.65,"2019-09-30":46.59,"2019-12-31":46.59,"2020-03-31":56.63,"2020-06-30":71.35,"2020-09-30":86.9,"2020-12-31":93.88,"2021-03-31":102.96,"2021-06-30":102.96,"2021-09-30":136.56,"2021-12-31":160.69,"2022-03-31":160.69,"2022-06-30":160.69,"2022-09-30":160.69,"2022-12-31":115.94,"2023-03-31":79.48,"2023-06-30":79.48,"2023-09-30":95.14,"2023-12-31":95.14,"2024-03-31":95.14,"2024-06-30":95.14,"2024-09-30":56.6,"2024-12-31":60.94,"2025-03-31":64.71,"2025-06-30":64.71,"2025-09-30":64.71,"2025-12-31":113.7,"2026-03-31":209.19,"2026-06-30":379.78},"price_low":{"2011-06-30":12.45,"2011-09-30":8.72,"2011-12-31":7,"2012-03-31":7,"2012-06-30":5.8,"2012-09-30":5.8,"2012-12-31":5.12,"2013-03-31":4.77,"2013-06-30":4.77,"2013-09-30":4.77,"2013-12-31":4.77,"2014-03-31":4.92,"2014-06-30":6.81,"2014-09-30":7.31,"2014-12-31":7.31,"2015-03-31":7.31,"2015-06-30":7.76,"2015-09-30":9.22,"2015-12-31":9.12,"2016-03-31":7.19,"2016-06-30":7.19,"2016-09-30":7.19,"2016-12-31":7.19,"2017-03-31":9.1,"2017-06-30":9.8,"2017-09-30":11.6,"2017-12-31":14.15,"2018-03-31":15.6,"2018-06-30":17.3,"2018-09-30":17.35,"2018-12-31":17.35,"2019-03-31":27.8,"2019-06-30":29.75,"2019-09-30":28.97,"2019-12-31":28.97,"2020-03-31":28.97,"2020-06-30":28.97,"2020-09-30":30.47,"2020-12-31":32.94,"2021-03-31":37.9,"2021-06-30":72.57,"2021-09-30":77.39,"2021-12-31":78.5,"2022-03-31":64.07,"2022-06-30":55.1,"2022-09-30":52.86,"2022-12-31":46.31,"2023-03-31":40.85,"2023-06-30":40.85,"2023-09-30":40.85,"2023-12-31":36.3,"2024-03-31":35.51,"2024-06-30":31.82,"2024-09-30":31.82,"2024-12-31":31.82,"2025-03-31":31.82,"2025-06-30":32.63,"2025-09-30":39.41,"2025-12-31":39.41,"2026-03-31":39.41,"2026-06-30":43.85},"ev_avg":{"2011-06-30":404317890.019615,"2011-09-30":389438579.676792,"2011-12-31":320592859.028462,"2012-03-31":261050505.001154,"2012-06-30":187903987.664231,"2012-09-30":147870363.010192,"2012-12-31":206834025788.65384,"2013-03-31":103538249.08,"2013-06-30":96939945.498654,"2013-09-30":105505856.170577,"2013-12-31":138560715.779615,"2014-03-31":184110665.684423,"2014-06-30":200618832.077692,"2014-09-30":200788390.52,"2015-03-31":219656743.425192,"2021-12-31":1088141728.316154,"2022-03-31":4744846975.480769,"2022-06-30":4455219986.538462,"2022-09-30":3835689480,"2022-12-31":2810187366.298077,"2023-03-31":2456779443.396226,"2023-06-30":2302303879.716981,"2023-09-30":2281943344.567308,"2023-12-31":1918897063.75,"2024-03-31":1708071422.137681,"2024-06-30":1541247097.074468,"2024-09-30":1428369428.786611,"2024-12-31":1529216123.065476,"2025-03-31":1673085889.442231,"2025-06-30":1748965028.42,"2025-09-30":1855381277.98,"2025-12-31":2235112061.35,"2026-03-31":3510355956.394422,"2026-06-30":6142785111.284861},"shares_out":{"2011-06-30":30041077,"2011-09-30":30043077,"2011-12-31":30043197,"2012-03-31":30043077,"2012-06-30":30043077,"2012-09-30":30043777,"2012-12-31":30043777000,"2013-03-31":28112264,"2013-06-30":26770689,"2013-09-30":26771119,"2013-12-31":26781953,"2014-03-31":26782623,"2014-06-30":26785123,"2014-09-30":26804362,"2015-03-31":26978949,"2021-12-31":11758218,"2022-03-31":44948750,"2022-06-30":44955000,"2022-09-30":44921000,"2022-12-31":44894250,"2023-03-31":44882500,"2023-06-30":44892500,"2023-09-30":44964750,"2023-12-31":45004250,"2024-03-31":44906500,"2024-06-30":44893750,"2024-09-30":44890500,"2024-12-31":44960250,"2025-03-31":45205000,"2025-06-30":45260500,"2025-09-30":45199500,"2025-12-31":45449750,"2026-03-31":45889500,"2026-06-30":46547250},"shares_dil":{"2021-12-31":44920500,"2022-03-31":44948750,"2022-06-30":44955000,"2022-09-30":44921000,"2022-12-31":44894250,"2023-03-31":44882500,"2023-06-30":44892500,"2023-09-30":44964750,"2023-12-31":45004250,"2024-03-31":44906500,"2024-06-30":44893750,"2024-09-30":44890500,"2024-12-31":44960250,"2025-03-31":45205000,"2025-06-30":45260500,"2025-09-30":45199500,"2025-12-31":45449750,"2026-03-31":45889500,"2026-06-30":46547250},"rev_ps":{"2021-12-31":8,"2022-03-31":7.983537,"2022-06-30":8.133912,"2022-09-30":8.54538,"2022-12-31":8.889312,"2023-03-31":9.104061,"2023-06-30":9.203631,"2023-09-30":9.293947,"2023-12-31":9.000461,"2024-03-31":8.709541,"2024-06-30":8.246627,"2024-09-30":7.92025,"2024-12-31":7.986121,"2025-03-31":8.166221,"2025-06-30":9.375637,"2025-09-30":9.770086,"2025-12-31":9.960473,"2026-03-31":10.279083,"2026-06-30":10.183373},"ebitda_ps":{"2021-12-31":1.498358,"2022-03-31":1.287177,"2022-06-30":1.105617,"2022-09-30":0.921039,"2022-12-31":0.912745,"2023-03-31":1.059255,"2023-06-30":1.229314,"2023-09-30":1.531333,"2023-12-31":1.524256,"2024-03-31":0.945431,"2024-06-30":0.557294,"2024-09-30":0.331651,"2024-12-31":0.38514,"2025-03-31":0.748966,"2025-06-30":1.757758,"2025-09-30":2.11447,"2025-12-31":2.257746,"2026-03-31":2.61051,"2026-06-30":2.352899},"ebit_ps":{"2021-12-31":1.237787,"2022-03-31":1.015868,"2022-06-30":0.821955,"2022-09-30":0.622938,"2022-12-31":0.605891,"2023-03-31":0.732201,"2023-06-30":0.878276,"2023-09-30":1.159308,"2023-12-31":1.141181,"2024-03-31":0.552281,"2024-06-30":0.159309,"2024-09-30":-0.070527,"2024-12-31":-0.029137,"2025-03-31":0.324212,"2025-06-30":1.321837,"2025-09-30":1.66701,"2025-12-31":1.800406,"2026-03-31":2.154327,"2026-06-30":1.898157},"eps_basic":{"2018-12-31":0.79,"2019-03-31":0.8,"2019-06-30":0.66,"2019-09-30":0.49,"2019-12-31":0.35,"2020-03-31":0.2,"2020-06-30":0.2,"2020-09-30":0.18,"2020-12-31":0.41,"2021-03-31":0.8,"2021-06-30":1.19,"2021-09-30":1.36},"eps":{"2012-03-31":0.13,"2012-06-30":0.07,"2012-09-30":0.04,"2012-12-31":-0.1,"2013-03-31":-0.23,"2013-06-30":-0.36,"2013-09-30":-0.38,"2013-12-31":-0.6,"2014-03-31":-0.62,"2014-06-30":-0.63,"2014-09-30":-0.71,"2014-12-31":-0.36,"2015-03-31":-0.13,"2015-06-30":0.02,"2015-09-30":0.18,"2015-12-31":0.12,"2016-03-31":-0.11,"2016-06-30":-0.14,"2016-09-30":-0.14,"2016-12-31":-0.16,"2017-03-31":-0.04,"2017-06-30":-0.04,"2017-09-30":-0.1,"2017-12-31":0.01,"2018-03-31":0.13,"2018-06-30":0.33,"2018-09-30":0.65,"2018-12-31":0.78,"2019-03-31":0.78,"2019-06-30":0.65,"2019-09-30":0.47,"2019-12-31":0.33,"2020-03-31":0.19,"2020-06-30":0.19,"2020-09-30":0.18,"2020-12-31":0.4,"2021-03-31":0.78,"2021-06-30":1.15,"2021-09-30":1.31,"2021-12-31":1.26,"2022-03-31":1.03,"2022-06-30":0.84,"2022-09-30":0.59,"2022-12-31":0.57,"2023-03-31":0.71,"2023-06-30":0.85,"2023-09-30":1.18,"2023-12-31":1.19,"2024-03-31":0.61,"2024-06-30":0.2,"2024-09-30":0.09,"2024-12-31":0.13,"2025-03-31":0.52,"2025-06-30":1.46,"2025-09-30":1.83,"2025-12-31":2.61,"2026-03-31":2.99,"2026-06-30":3.12},"cfo_ps":{"2021-12-31":1.212008,"2022-03-31":0.917845,"2022-06-30":0.883928,"2022-09-30":0.80646,"2022-12-31":0.510956,"2023-03-31":0.634256,"2023-06-30":0.817152,"2023-09-30":1.199228,"2023-12-31":1.656021,"2024-03-31":1.491922,"2024-06-30":1.414963,"2024-09-30":1.386908,"2024-12-31":1.130821,"2025-03-31":1.512841,"2025-06-30":2.608168,"2025-09-30":2.963683,"2025-12-31":3.07038,"2026-03-31":2.516436,"2026-06-30":1.813039},"fcf_ps":{"2021-12-31":0.148774,"2022-03-31":-0.44326,"2022-06-30":-0.647759,"2022-09-30":-0.70949,"2022-12-31":-0.913859,"2023-03-31":-0.510333,"2023-06-30":-0.201169,"2023-09-30":0.332416,"2023-12-31":0.912714,"2024-03-31":0.809771,"2024-06-30":0.786011,"2024-09-30":0.740246,"2024-12-31":0.605869,"2025-03-31":1.050901,"2025-06-30":2.145403,"2025-09-30":2.598392,"2025-12-31":2.623337,"2026-03-31":1.902897,"2026-06-30":1.101418},"cash_ps":{"2011-06-30":2.322786,"2011-09-30":2.226436,"2011-12-31":2.393487,"2012-03-31":2.604593,"2012-06-30":2.737536,"2012-09-30":2.82095,"2012-12-31":0.002814,"2013-03-31":2.539924,"2013-06-30":2.270319,"2013-09-30":2.285597,"2013-12-31":2.120906,"2014-03-31":1.902353,"2014-06-30":1.92073,"2014-09-30":2.004413,"2015-03-31":2.202161,"2021-12-31":19.359481,"2022-03-31":4.695414,"2022-06-30":4.617907,"2022-09-30":4.49783,"2022-12-31":4.245778,"2023-03-31":4.297822,"2023-06-30":4.54038,"2023-09-30":5.065835,"2023-12-31":5.382136,"2024-03-31":5.326,"2024-06-30":5.61067,"2024-09-30":5.961284,"2024-12-31":6.16707,"2025-03-31":6.550138,"2025-06-30":7.479833,"2025-09-30":8.01739,"2025-12-31":8.862645,"2026-03-31":8.809096,"2026-06-30":9.74455},"bvps":{"2011-06-30":6.136564,"2011-09-30":5.974721,"2011-12-31":6.022828,"2012-03-31":6.044987,"2012-06-30":6.067754,"2012-09-30":6.097735,"2012-12-31":0.005936,"2013-03-31":5.79964,"2013-06-30":5.708519,"2013-09-30":5.695093,"2013-12-31":5.196634,"2014-03-31":5.008695,"2014-06-30":4.851499,"2014-09-30":4.722216,"2015-03-31":4.891369,"2021-12-31":36.025782,"2022-03-31":9.608855,"2022-06-30":9.89574,"2022-09-30":10.076,"2022-12-31":10.337359,"2023-03-31":10.703615,"2023-06-30":11.155026,"2023-09-30":11.754719,"2023-12-31":12.018176,"2024-03-31":11.842718,"2024-06-30":11.9669,"2024-09-30":12.354997,"2024-12-31":12.679445,"2025-03-31":12.837253,"2025-06-30":13.446493,"2025-09-30":13.939955,"2025-12-31":15.655906,"2026-03-31":16.427723,"2026-06-30":17.924131},"tbvps":{"2011-06-30":6.136564,"2011-09-30":5.974721,"2011-12-31":6.022828,"2012-03-31":6.044987,"2012-06-30":6.067754,"2012-09-30":6.097735,"2012-12-31":0.005936,"2013-03-31":5.79964,"2013-06-30":5.708519,"2013-09-30":5.695093,"2013-12-31":5.196634,"2014-03-31":5.008695,"2014-06-30":4.851499,"2014-09-30":4.722216,"2015-03-31":4.891369,"2021-12-31":36.025782,"2022-03-31":9.608855,"2022-06-30":9.89574,"2022-09-30":10.076,"2022-12-31":10.337359,"2023-03-31":10.703615,"2023-06-30":11.155026,"2023-09-30":11.754719,"2023-12-31":12.018176,"2024-03-31":11.842718,"2024-06-30":11.9669,"2024-09-30":12.354997,"2024-12-31":12.679445,"2025-03-31":12.837253,"2025-06-30":13.446493,"2025-09-30":13.939955,"2025-12-31":15.655906,"2026-03-31":16.427723,"2026-06-30":17.924131},"fcf_margin":{"2012-06-30":7.311644,"2012-09-30":5.739209,"2012-12-31":4.504204,"2013-03-31":0.362079,"2013-06-30":-3.652768,"2013-09-30":-3.259471,"2013-12-31":-5.457421,"2014-03-31":-6.67674,"2014-06-30":-4.522847,"2014-09-30":-3.436941,"2014-12-31":-2.187117,"2015-03-31":1.986343,"2015-06-30":4.061052,"2015-09-30":2.536868,"2015-12-31":1.079503,"2016-03-31":-1.951,"2016-06-30":-7.650257,"2016-09-30":-6.349557,"2016-12-31":-3.936489,"2017-03-31":-4.387802,"2017-06-30":-2.607702,"2017-09-30":-4.355635,"2017-12-31":-6.587807,"2018-03-31":-5.734232,"2018-06-30":-1.452235,"2018-09-30":3.787947,"2018-12-31":6.167159,"2019-03-31":5.207148,"2019-06-30":4.402941,"2019-09-30":3.446625,"2019-12-31":3.698422,"2020-03-31":4.31992,"2020-06-30":2.011124,"2020-09-30":0.307554,"2020-12-31":2.053099,"2021-03-31":5.747723,"2021-06-30":7.323435,"2021-09-30":4.764209,"2021-12-31":1.859674,"2022-03-31":-5.552181,"2022-06-30":-7.963682,"2022-09-30":-8.302615,"2022-12-31":-10.280421,"2023-03-31":-5.605549,"2023-06-30":-2.185762,"2023-09-30":3.576693,"2023-12-31":10.140745,"2024-03-31":9.297521,"2024-06-30":9.531308,"2024-09-30":9.346241,"2024-12-31":7.586518,"2025-03-31":12.868884,"2025-06-30":22.882742,"2025-09-30":26.595381,"2025-12-31":26.337472,"2026-03-31":18.512323,"2026-06-30":10.815851}},"masked":{"pe":{"annual":{"2012-12-31":"a loss per share","2013-12-31":"a loss per share","2014-12-31":"a loss per share","2016-12-31":"a loss per share"},"ttm":{"2012-12-31":"a loss per share","2013-03-31":"a loss per share","2013-06-30":"a loss per share","2013-09-30":"a loss per share","2013-12-31":"a loss per share","2014-03-31":"a loss per share","2014-06-30":"a loss per share","2014-09-30":"a loss per share","2014-12-31":"a loss per share","2015-03-31":"a loss per share","2016-03-31":"a loss per share","2016-06-30":"a loss per share","2016-09-30":"a loss per share","2016-12-31":"a loss per share","2017-03-31":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share"}},"pe_avg":{"annual":{"2012-12-31":"a loss per share","2013-12-31":"a loss per share","2014-12-31":"a loss per share","2016-12-31":"a loss per share"},"ttm":{"2012-12-31":"a loss per share","2013-03-31":"a loss per share","2013-06-30":"a loss per share","2013-09-30":"a loss per share","2013-12-31":"a loss per share","2014-03-31":"a loss per share","2014-06-30":"a loss per share","2014-09-30":"a loss per share","2014-12-31":"a loss per share","2015-03-31":"a loss per share","2016-03-31":"a loss per share","2016-06-30":"a loss per share","2016-09-30":"a loss per share","2016-12-31":"a loss per share","2017-03-31":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share"}},"pe_high":{"annual":{"2012-12-31":"a loss per share","2013-12-31":"a loss per share","2014-12-31":"a loss per share","2016-12-31":"a loss per share"},"ttm":{"2012-12-31":"a loss per share","2013-03-31":"a loss per share","2013-06-30":"a loss per share","2013-09-30":"a loss per share","2013-12-31":"a loss per share","2014-03-31":"a loss per share","2014-06-30":"a loss per share","2014-09-30":"a loss per share","2014-12-31":"a loss per share","2015-03-31":"a loss per share","2016-03-31":"a loss per share","2016-06-30":"a loss per share","2016-09-30":"a loss per share","2016-12-31":"a loss per share","2017-03-31":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share"}},"pe_low":{"annual":{"2012-12-31":"a loss per share","2013-12-31":"a loss per share","2014-12-31":"a loss per share","2016-12-31":"a loss per share"},"ttm":{"2012-12-31":"a loss per share","2013-03-31":"a loss per share","2013-06-30":"a loss per share","2013-09-30":"a loss per share","2013-12-31":"a loss per share","2014-03-31":"a loss per share","2014-06-30":"a loss per share","2014-09-30":"a loss per share","2014-12-31":"a loss per share","2015-03-31":"a loss per share","2016-03-31":"a loss per share","2016-06-30":"a loss per share","2016-09-30":"a loss per share","2016-12-31":"a loss per share","2017-03-31":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share"}},"peg":{"annual":{"2012-12-31":"a loss per share","2013-12-31":"a loss per share","2014-12-31":"a loss per share","2016-12-31":"a loss per share"},"ttm":{"2013-03-31":"a loss per share","2013-06-30":"a loss per share","2013-09-30":"a loss per share","2013-12-31":"a loss per share","2014-03-31":"a loss per share","2014-06-30":"a loss per share","2014-09-30":"a loss per share","2014-12-31":"a loss per share","2015-03-31":"a loss per share","2016-03-31":"a loss per share","2016-06-30":"a loss per share","2016-09-30":"a loss per share","2016-12-31":"a loss per share","2017-03-31":"a loss per share","2017-06-30":"a loss per share","2017-09-30":"a loss per share"}},"tax_rate_pct":{"annual":{"2012-12-31":"a loss","2013-12-31":"a loss","2014-12-31":"a loss","2016-12-31":"a loss"},"ttm":{"2012-12-31":"a loss","2013-03-31":"a loss","2013-06-30":"a loss","2013-09-30":"a loss","2013-12-31":"a loss","2014-03-31":"a loss","2014-06-30":"a loss","2014-09-30":"a loss","2014-12-31":"a loss","2015-03-31":"a loss","2016-03-31":"a loss","2016-06-30":"a loss","2016-09-30":"a loss","2016-12-31":"a loss","2017-03-31":"a loss","2017-06-30":"a loss","2017-09-30":"a loss"}},"ev_ebit":{"annual":{"2012-12-31":"an operating loss","2013-12-31":"an operating loss","2014-12-31":"an operating loss","2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2024-12-31":"an operating loss"},"ttm":{"2012-12-31":"an operating loss","2013-03-31":"an operating loss","2013-06-30":"an operating loss","2013-09-30":"an operating loss","2013-12-31":"an operating loss","2014-03-31":"an operating loss","2014-06-30":"an operating loss","2014-09-30":"an operating loss","2015-03-31":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss"}},"debt_ebit":{"annual":{"2012-12-31":"an operating loss","2013-12-31":"an operating loss","2014-12-31":"an operating loss","2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2024-12-31":"an operating loss"},"ttm":{"2012-12-31":"an operating loss","2013-03-31":"an operating loss","2013-06-30":"an operating loss","2013-09-30":"an operating loss","2013-12-31":"an operating loss","2014-03-31":"an operating loss","2014-06-30":"an operating loss","2014-09-30":"an operating loss","2014-12-31":"an operating loss","2015-03-31":"an operating loss","2015-12-31":"an operating loss","2016-03-31":"an operating loss","2016-06-30":"an operating loss","2016-09-30":"an operating loss","2016-12-31":"an operating loss","2017-03-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss"}},"net_debt_ebit":{"annual":{"2012-12-31":"an operating loss","2013-12-31":"an operating loss","2014-12-31":"an operating loss","2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2024-12-31":"an operating loss"},"ttm":{"2012-12-31":"an operating loss","2013-03-31":"an operating loss","2013-06-30":"an operating loss","2013-09-30":"an operating loss","2013-12-31":"an operating loss","2014-03-31":"an operating loss","2014-06-30":"an operating loss","2014-09-30":"an operating loss","2014-12-31":"an operating loss","2015-03-31":"an operating loss","2015-12-31":"an operating loss","2016-03-31":"an operating loss","2016-06-30":"an operating loss","2016-09-30":"an operating loss","2016-12-31":"an operating loss","2017-03-31":"an operating loss","2017-06-30":"an operating loss","2017-09-30":"an operating loss","2017-12-31":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss"}},"evb_avg":{"annual":{"2012-12-31":"an operating loss","2013-12-31":"an operating loss","2014-12-31":"an operating loss","2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2024-12-31":"an operating loss"},"ttm":{"2012-12-31":"an operating loss","2013-03-31":"an operating loss","2013-06-30":"an operating loss","2013-09-30":"an operating loss","2013-12-31":"an operating loss","2014-03-31":"an operating loss","2014-06-30":"an operating loss","2014-09-30":"an operating loss","2015-03-31":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss"}},"evb_high":{"annual":{"2012-12-31":"an operating loss","2013-12-31":"an operating loss","2014-12-31":"an operating loss","2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2024-12-31":"an operating loss"},"ttm":{"2012-12-31":"an operating loss","2013-03-31":"an operating loss","2013-06-30":"an operating loss","2013-09-30":"an operating loss","2013-12-31":"an operating loss","2014-03-31":"an operating loss","2014-06-30":"an operating loss","2014-09-30":"an operating loss","2015-03-31":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss"}},"evb_low":{"annual":{"2012-12-31":"an operating loss","2013-12-31":"an operating loss","2014-12-31":"an operating loss","2015-12-31":"an operating loss","2016-12-31":"an operating loss","2017-12-31":"an operating loss","2024-12-31":"an operating loss"},"ttm":{"2012-12-31":"an operating loss","2013-03-31":"an operating loss","2013-06-30":"an operating loss","2013-09-30":"an operating loss","2013-12-31":"an operating loss","2014-03-31":"an operating loss","2014-06-30":"an operating loss","2014-09-30":"an operating loss","2015-03-31":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss"}},"ev_ebitda":{"annual":{"2013-12-31":"negative EBITDA","2014-12-31":"negative EBITDA"},"ttm":{"2013-03-31":"negative EBITDA","2013-06-30":"negative EBITDA","2013-09-30":"negative EBITDA","2013-12-31":"negative EBITDA","2014-03-31":"negative EBITDA","2014-06-30":"negative EBITDA","2014-09-30":"negative EBITDA"}},"debt_ebitda":{"annual":{"2013-12-31":"negative EBITDA","2014-12-31":"negative EBITDA"},"ttm":{"2013-03-31":"negative EBITDA","2013-06-30":"negative EBITDA","2013-09-30":"negative EBITDA","2013-12-31":"negative EBITDA","2014-03-31":"negative EBITDA","2014-06-30":"negative EBITDA","2014-09-30":"negative EBITDA","2014-12-31":"negative EBITDA","2016-03-31":"negative EBITDA","2016-06-30":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2013-12-31":"negative EBITDA","2014-12-31":"negative EBITDA"},"ttm":{"2013-03-31":"negative EBITDA","2013-06-30":"negative EBITDA","2013-09-30":"negative EBITDA","2013-12-31":"negative EBITDA","2014-03-31":"negative EBITDA","2014-06-30":"negative EBITDA","2014-09-30":"negative EBITDA","2014-12-31":"negative EBITDA","2016-03-31":"negative EBITDA","2016-06-30":"negative EBITDA"}},"eve_avg":{"annual":{"2013-12-31":"negative EBITDA","2014-12-31":"negative EBITDA"},"ttm":{"2013-03-31":"negative EBITDA","2013-06-30":"negative EBITDA","2013-09-30":"negative EBITDA","2013-12-31":"negative EBITDA","2014-03-31":"negative EBITDA","2014-06-30":"negative EBITDA","2014-09-30":"negative EBITDA"}},"eve_high":{"annual":{"2013-12-31":"negative EBITDA","2014-12-31":"negative EBITDA"},"ttm":{"2013-03-31":"negative EBITDA","2013-06-30":"negative EBITDA","2013-09-30":"negative EBITDA","2013-12-31":"negative EBITDA","2014-03-31":"negative EBITDA","2014-06-30":"negative EBITDA","2014-09-30":"negative EBITDA"}},"eve_low":{"annual":{"2013-12-31":"negative EBITDA","2014-12-31":"negative EBITDA"},"ttm":{"2013-03-31":"negative EBITDA","2013-06-30":"negative EBITDA","2013-09-30":"negative EBITDA","2013-12-31":"negative EBITDA","2014-03-31":"negative EBITDA","2014-06-30":"negative EBITDA","2014-09-30":"negative EBITDA"}},"ev_fcf":{"annual":{"2013-12-31":"negative free cash flow","2014-12-31":"negative free cash flow","2016-12-31":"negative free cash flow","2017-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"2013-06-30":"negative free cash flow","2013-09-30":"negative free cash flow","2013-12-31":"negative free cash flow","2014-03-31":"negative free cash flow","2014-06-30":"negative free cash flow","2014-09-30":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow"}},"pfcf":{"annual":{"2013-12-31":"negative free cash flow","2014-12-31":"negative free cash flow","2016-12-31":"negative free cash flow","2017-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"2013-06-30":"negative free cash flow","2013-09-30":"negative free cash flow","2013-12-31":"negative free cash flow","2014-03-31":"negative free cash flow","2014-06-30":"negative free cash flow","2014-09-30":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow"}},"pfcf_avg":{"annual":{"2013-12-31":"negative free cash flow","2014-12-31":"negative free cash flow","2016-12-31":"negative free cash flow","2017-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"2013-06-30":"negative free cash flow","2013-09-30":"negative free cash flow","2013-12-31":"negative free cash flow","2014-03-31":"negative free cash flow","2014-06-30":"negative free cash flow","2014-09-30":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow"}},"pfcf_high":{"annual":{"2013-12-31":"negative free cash flow","2014-12-31":"negative free cash flow","2016-12-31":"negative free cash flow","2017-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"2013-06-30":"negative free cash flow","2013-09-30":"negative free cash flow","2013-12-31":"negative free cash flow","2014-03-31":"negative free cash flow","2014-06-30":"negative free cash flow","2014-09-30":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow"}},"pfcf_low":{"annual":{"2013-12-31":"negative free cash flow","2014-12-31":"negative free cash flow","2016-12-31":"negative free cash flow","2017-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"2013-06-30":"negative free cash flow","2013-09-30":"negative free cash flow","2013-12-31":"negative free cash flow","2014-03-31":"negative free cash flow","2014-06-30":"negative free cash flow","2014-09-30":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow"}},"ev_cfo":{"annual":{"2013-12-31":"negative operating cash flow","2017-12-31":"negative operating cash flow"},"ttm":{"2013-12-31":"negative operating cash flow","2014-03-31":"negative operating cash flow","2014-06-30":"negative operating cash flow","2014-09-30":"negative operating cash flow"}},"pcf":{"annual":{"2013-12-31":"negative operating cash flow","2017-12-31":"negative operating cash flow"},"ttm":{"2013-12-31":"negative operating cash flow","2014-03-31":"negative operating cash flow","2014-06-30":"negative operating cash flow","2014-09-30":"negative operating cash flow"}},"pcf_avg":{"annual":{"2013-12-31":"negative operating cash flow","2017-12-31":"negative operating cash flow"},"ttm":{"2013-12-31":"negative operating cash flow","2014-03-31":"negative operating cash flow","2014-06-30":"negative operating cash flow","2014-09-30":"negative operating cash flow"}},"pcf_high":{"annual":{"2013-12-31":"negative operating cash flow","2017-12-31":"negative operating cash flow"},"ttm":{"2013-12-31":"negative operating cash flow","2014-03-31":"negative operating cash flow","2014-06-30":"negative operating cash flow","2014-09-30":"negative operating cash flow"}},"pcf_low":{"annual":{"2013-12-31":"negative operating cash flow","2017-12-31":"negative operating cash flow"},"ttm":{"2013-12-31":"negative operating cash flow","2014-03-31":"negative operating cash flow","2014-06-30":"negative operating cash flow","2014-09-30":"negative operating cash flow"}}}}